Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.09% first-year return on $196k initial cash invested.
-5.09%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$6,192
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,192 income − $7,025 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,192
Total Expenses
$7,025
Mortgage P&I
68%
$4,180
Property Taxes
7%
$443
Home Insurance
5%
$296
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681