Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $195k initial cash invested.
-5.71%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$5,972
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,972 income − $6,897 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,972
Total Expenses
$6,897
Mortgage P&I
70%
$4,209
Property Taxes
6%
$364
Home Insurance
5%
$293
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657