Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.31% first-year return on $191k initial cash invested.
-1.31%
Cash On Cash
6.09%
Cap Rate
1.03
DSCR
$8,140
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,140 income − $8,349 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,140
Total Expenses
$8,349
Mortgage P&I
50%
$4,064
Property Taxes
15%
$1,211
Home Insurance
4%
$306
HOA
0%
$0
Property Management
12%
$977
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$895