Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3% first-year return on $196k initial cash invested.
-3%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$6,231
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,231 income − $6,721 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,231
Total Expenses
$6,721
Mortgage P&I
67%
$4,186
Property Taxes
2%
$120
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685