Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.62% first-year return on $195k initial cash invested.
-5.62%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$7,042
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,042 income − $7,954 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,042
Total Expenses
$7,954
Mortgage P&I
59%
$4,180
Property Taxes
16%
$1,099
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775