Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.71% first-year return on $197k initial cash invested.
-2.71%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$6,428
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,428 income − $6,872 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,428
Total Expenses
$6,872
Mortgage P&I
67%
$4,290
Property Taxes
2%
$99
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707