Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $194k initial cash invested.
-5.01%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$5,661
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,661 income − $6,469 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,661
Total Expenses
$6,469
Mortgage P&I
74%
$4,181
Property Taxes
1%
$66
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623