Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.05% first-year return on $191k initial cash invested.
-1.05%
Cash On Cash
5.89%
Cap Rate
1.02
DSCR
$6,207
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,207 income − $6,374 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,207
Total Expenses
$6,374
Mortgage P&I
64%
$3,971
Property Taxes
0%
$4
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683