Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $196k initial cash invested.
-5.13%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$5,846
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,846 income − $6,686 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,846
Total Expenses
$6,686
Mortgage P&I
74%
$4,302
Property Taxes
2%
$98
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643