Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $197k initial cash invested.
-5.81%
Cash On Cash
5.12%
Cap Rate
0.84
DSCR
$6,837
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,837 income − $7,789 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,837
Total Expenses
$7,789
Mortgage P&I
63%
$4,304
Property Taxes
13%
$864
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752