Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $197k initial cash invested.
-3.69%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$7,308
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,308 income − $7,915 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,532
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,308
Total Expenses
$7,915
Mortgage P&I
59%
$4,291
Property Taxes
12%
$841
Home Insurance
4%
$299
HOA
0%
$0
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804