Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $196k initial cash invested.
-3.11%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$6,711
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,711 income − $7,220 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,711
Total Expenses
$7,220
Mortgage P&I
64%
$4,288
Property Taxes
5%
$354
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738