Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $194k initial cash invested.
-15.43%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,035
Rent
-$2,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $6,524 expenses = $2,489 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$6,524
Mortgage P&I
102%
$4,102
Property Taxes
15%
$592
Home Insurance
8%
$317
HOA
4%
$142
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444