Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $202k initial cash invested.
-5.79%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$7,284
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,284 income − $8,257 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$169k
Closing costs
1%
$8,457
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,284
Total Expenses
$8,257
Mortgage P&I
58%
$4,252
Property Taxes
17%
$1,233
Home Insurance
4%
$296
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$219
Maintenance
4%
$291
Other
11%
$801