Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $196k initial cash invested.
-5.32%
Cash On Cash
4.97%
Cap Rate
0.85
DSCR
$5,727
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,727 income − $6,597 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,727
Total Expenses
$6,597
Mortgage P&I
73%
$4,155
Property Taxes
3%
$198
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630