Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $195k initial cash invested.
-3.84%
Cash On Cash
5.28%
Cap Rate
0.92
DSCR
$7,222
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,222
Total Expenses
$7,846
Mortgage P&I
56%
$4,045
Property Taxes
14%
$1,007
Home Insurance
4%
$315
HOA
0%
$23
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794