Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.76% first-year return on $197k initial cash invested.
-2.76%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$7,444
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,444 income − $7,898 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,444
Total Expenses
$7,898
Mortgage P&I
57%
$4,234
Property Taxes
11%
$782
Home Insurance
4%
$313
HOA
1%
$38
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819