Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.74% first-year return on $197k initial cash invested.
-4.74%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$6,714
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,714 income − $7,494 expenses = $780 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,544
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,714
Total Expenses
$7,494
Mortgage P&I
64%
$4,274
Property Taxes
9%
$621
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$201
Maintenance
4%
$269
Other
11%
$739