Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $196k initial cash invested.
-3.88%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$6,813
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,813 income − $7,447 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,483
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,813
Total Expenses
$7,447
Mortgage P&I
62%
$4,212
Property Taxes
9%
$614
Home Insurance
4%
$304
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$749