Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $193k initial cash invested.
-1.72%
Cash On Cash
6.16%
Cap Rate
1.01
DSCR
$8,230
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,230 income − $8,507 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,230
Total Expenses
$8,507
Mortgage P&I
51%
$4,233
Property Taxes
14%
$1,184
Home Insurance
4%
$292
HOA
0%
$0
Property Management
12%
$988
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$905