Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $193k initial cash invested.
-6%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$6,352
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,352 income − $7,318 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,349
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,352
Total Expenses
$7,318
Mortgage P&I
66%
$4,188
Property Taxes
11%
$673
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699