Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.57% first-year return on $192k initial cash invested.
-0.57%
Cash On Cash
6.39%
Cap Rate
1.05
DSCR
$7,473
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,473 income − $7,565 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,305
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,473
Total Expenses
$7,565
Mortgage P&I
56%
$4,213
Property Taxes
6%
$463
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822