Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $198k initial cash invested.
-0.19%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$8,042
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,042 income − $8,073 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,563
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,042
Total Expenses
$8,073
Mortgage P&I
54%
$4,303
Property Taxes
9%
$729
Home Insurance
4%
$306
HOA
0%
$0
Property Management
12%
$965
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885