Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.08% first-year return on $193k initial cash invested.
-3.08%
Cash On Cash
5.5%
Cap Rate
0.94
DSCR
$6,244
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,244 income − $6,740 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,244
Total Expenses
$6,740
Mortgage P&I
65%
$4,069
Property Taxes
4%
$247
Home Insurance
5%
$301
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687