Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $195k initial cash invested.
-1.82%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$7,570
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,570 income − $7,866 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,165
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,570
Total Expenses
$7,866
Mortgage P&I
54%
$4,061
Property Taxes
12%
$945
Home Insurance
4%
$286
HOA
0%
$0
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833