Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $193k initial cash invested.
-7.17%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$5,820
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,820 income − $6,975 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,348
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,820
Total Expenses
$6,975
Mortgage P&I
72%
$4,174
Property Taxes
7%
$411
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640