Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $194k initial cash invested.
-5.19%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$6,058
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,058 income − $6,895 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,365
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,058
Total Expenses
$6,895
Mortgage P&I
67%
$4,070
Property Taxes
8%
$470
Home Insurance
5%
$296
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666