Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $195k initial cash invested.
-5.21%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$5,822
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,822 income − $6,668 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$6,668
Mortgage P&I
73%
$4,260
Property Taxes
2%
$133
Home Insurance
5%
$295
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640