Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $191k initial cash invested.
-4.09%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$6,610
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,610 income − $7,261 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,610
Total Expenses
$7,261
Mortgage P&I
62%
$4,120
Property Taxes
8%
$545
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727