Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $186k initial cash invested.
-13.6%
Cash On Cash
3.39%
Cap Rate
0.54
DSCR
$4,932
Rent
-$2,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $7,038 expenses = $2,106 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$7,038
Mortgage P&I
84%
$4,164
Property Taxes
19%
$917
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543