Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.89% first-year return on $193k initial cash invested.
-4.89%
Cash On Cash
5.17%
Cap Rate
0.88
DSCR
$6,855
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,855 income − $7,641 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,334
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,855
Total Expenses
$7,641
Mortgage P&I
60%
$4,103
Property Taxes
9%
$608
Home Insurance
4%
$306
HOA
4%
$293
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754