Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $188k initial cash invested.
-5.55%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$6,506
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,506 income − $7,378 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,114
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,506
Total Expenses
$7,378
Mortgage P&I
61%
$3,995
Property Taxes
14%
$882
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716