Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $197k initial cash invested.
-5.51%
Cash On Cash
5.1%
Cap Rate
0.85
DSCR
$5,997
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,997 income − $6,900 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,507
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,997
Total Expenses
$6,900
Mortgage P&I
71%
$4,278
Property Taxes
5%
$321
Home Insurance
4%
$261
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660