Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $191k initial cash invested.
-2.62%
Cash On Cash
5.92%
Cap Rate
0.96
DSCR
$6,592
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,592 income − $7,009 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,592
Total Expenses
$7,009
Mortgage P&I
64%
$4,220
Property Taxes
4%
$257
Home Insurance
4%
$290
HOA
0%
$0
Property Management
12%
$791
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$725