Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $197k initial cash invested.
-1.73%
Cash On Cash
5.9%
Cap Rate
1
DSCR
$6,867
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,867 income − $7,150 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,509
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,867
Total Expenses
$7,150
Mortgage P&I
61%
$4,193
Property Taxes
5%
$325
Home Insurance
4%
$297
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755