Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $193k initial cash invested.
-3.01%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$7,454
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,454 income − $7,938 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,454
Total Expenses
$7,938
Mortgage P&I
54%
$4,055
Property Taxes
14%
$1,017
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820