Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $197k initial cash invested.
-6.53%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$5,906
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,906 income − $6,981 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,906
Total Expenses
$6,981
Mortgage P&I
72%
$4,229
Property Taxes
4%
$254
Home Insurance
6%
$339
HOA
3%
$151
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650