Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $196k initial cash invested.
-8.99%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$5,292
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,292 income − $6,757 expenses = $1,465 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,292
Total Expenses
$6,757
Mortgage P&I
80%
$4,220
Property Taxes
8%
$422
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582