Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.9% first-year return on $194k initial cash invested.
-4.9%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$6,200
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,200 income − $6,993 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,200
Total Expenses
$6,993
Mortgage P&I
69%
$4,258
Property Taxes
5%
$329
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682