Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $194k initial cash invested.
-5.04%
Cash On Cash
5.77%
Cap Rate
0.88
DSCR
$7,206
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,206 income − $8,021 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,206
Total Expenses
$8,021
Mortgage P&I
63%
$4,560
Property Taxes
10%
$717
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$865
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$793