Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $191k initial cash invested.
-6.39%
Cash On Cash
5.2%
Cap Rate
0.82
DSCR
$6,472
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,472 income − $7,491 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,472
Total Expenses
$7,491
Mortgage P&I
67%
$4,338
Property Taxes
10%
$637
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712