Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.53% first-year return on $196k initial cash invested.
-7.53%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$5,900
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,900 income − $7,131 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,900
Total Expenses
$7,131
Mortgage P&I
73%
$4,278
Property Taxes
9%
$541
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649