Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $195k initial cash invested.
-5.84%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$6,118
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,118 income − $7,067 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,429
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,118
Total Expenses
$7,067
Mortgage P&I
69%
$4,220
Property Taxes
5%
$291
Home Insurance
5%
$295
HOA
3%
$180
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673