Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $196k initial cash invested.
-4.71%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$6,087
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,087 income − $6,857 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,087
Total Expenses
$6,857
Mortgage P&I
70%
$4,280
Property Taxes
3%
$211
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$670