Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.7% first-year return on $197k initial cash invested.
-1.7%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$7,862
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,862 income − $8,142 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,862
Total Expenses
$8,142
Mortgage P&I
55%
$4,328
Property Taxes
11%
$866
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$865