Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $192k initial cash invested.
-5.46%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$5,931
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,931 income − $6,805 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,931
Total Expenses
$6,805
Mortgage P&I
71%
$4,208
Property Taxes
5%
$294
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652