Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.07% first-year return on $188k initial cash invested.
-16.07%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,795
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $6,314 expenses = $2,519 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$6,314
Mortgage P&I
107%
$4,070
Property Taxes
17%
$646
Home Insurance
8%
$308
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417