Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $191k initial cash invested.
-5.84%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$6,042
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,042 income − $6,973 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,042
Total Expenses
$6,973
Mortgage P&I
69%
$4,146
Property Taxes
8%
$466
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665