Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.53% first-year return on $195k initial cash invested.
-5.53%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$6,830
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,830 income − $7,729 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,830
Total Expenses
$7,729
Mortgage P&I
62%
$4,251
Property Taxes
13%
$876
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751