Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.29% first-year return on $195k initial cash invested.
-13.29%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$4,413
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,413 income − $6,578 expenses = $2,165 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,413
Total Expenses
$6,578
Mortgage P&I
94%
$4,143
Property Taxes
14%
$638
Home Insurance
7%
$296
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$485