Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $194k initial cash invested.
-5.92%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$6,333
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,333 income − $7,291 expenses = $958 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,333
Total Expenses
$7,291
Mortgage P&I
66%
$4,157
Property Taxes
10%
$627
Home Insurance
5%
$304
HOA
1%
$50
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697