Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.31% first-year return on $195k initial cash invested.
-5.31%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$6,651
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,651 income − $7,515 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,651
Total Expenses
$7,515
Mortgage P&I
64%
$4,259
Property Taxes
11%
$700
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732