Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $194k initial cash invested.
-5.55%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$7,116
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,116 income − $8,013 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,116
Total Expenses
$8,013
Mortgage P&I
59%
$4,163
Property Taxes
16%
$1,117
Home Insurance
4%
$313
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$783