Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.14% first-year return on $196k initial cash invested.
-3.14%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$6,738
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,738 income − $7,250 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,455
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,738
Total Expenses
$7,250
Mortgage P&I
62%
$4,200
Property Taxes
7%
$452
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$741