Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $196k initial cash invested.
-10.37%
Cash On Cash
4.51%
Cap Rate
0.69
DSCR
$6,096
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,096 income − $7,792 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,096
Total Expenses
$7,792
Mortgage P&I
76%
$4,643
Property Taxes
13%
$778
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671