Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $196k initial cash invested.
-4.47%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$6,051
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,051 income − $6,782 expenses = $731 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,051
Total Expenses
$6,782
Mortgage P&I
70%
$4,232
Property Taxes
3%
$195
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666