Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.16% first-year return on $190k initial cash invested.
-1.16%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$6,026
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,026 income − $6,210 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,178
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,026
Total Expenses
$6,210
Mortgage P&I
69%
$4,152
Property Taxes
0%
$7
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663