Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.13% first-year return on $191k initial cash invested.
-2.13%
Cash On Cash
5.99%
Cap Rate
0.99
DSCR
$7,032
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,032 income − $7,370 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,032
Total Expenses
$7,370
Mortgage P&I
59%
$4,165
Property Taxes
7%
$520
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774