Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.34% first-year return on $193k initial cash invested.
-1.34%
Cash On Cash
6.11%
Cap Rate
1.02
DSCR
$7,848
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,848 income − $8,064 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,342
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,848
Total Expenses
$8,064
Mortgage P&I
53%
$4,150
Property Taxes
12%
$956
Home Insurance
4%
$290
HOA
0%
$0
Property Management
12%
$942
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$863