Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $191k initial cash invested.
-1.8%
Cash On Cash
6.59%
Cap Rate
1.01
DSCR
$8,386
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,386 income − $8,673 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,386
Total Expenses
$8,673
Mortgage P&I
53%
$4,482
Property Taxes
10%
$853
Home Insurance
3%
$289
HOA
2%
$199
Property Management
12%
$1,006
CapEx
4%
$335
Vacancy
3%
$252
Maintenance
4%
$335
Other
11%
$922