Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.46% first-year return on $192k initial cash invested.
-0.46%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$7,023
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,023 income − $7,096 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,308
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,023
Total Expenses
$7,096
Mortgage P&I
59%
$4,123
Property Taxes
4%
$282
Home Insurance
4%
$302
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773