Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $196k initial cash invested.
-5.45%
Cash On Cash
5.48%
Cap Rate
0.87
DSCR
$7,196
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,196 income − $8,088 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,489
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,196
Total Expenses
$8,088
Mortgage P&I
62%
$4,481
Property Taxes
12%
$853
Home Insurance
4%
$306
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792