Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $194k initial cash invested.
-6.05%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$6,322
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,322 income − $7,301 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,384
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,322
Total Expenses
$7,301
Mortgage P&I
67%
$4,253
Property Taxes
9%
$600
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695