Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.1% first-year return on $195k initial cash invested.
-13.1%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$4,362
Rent
-$2,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $6,496 expenses = $2,134 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$6,496
Mortgage P&I
97%
$4,226
Property Taxes
11%
$473
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480