Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $189k initial cash invested.
-11.58%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$4,546
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $6,374 expenses = $1,828 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,166
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$6,374
Mortgage P&I
90%
$4,076
Property Taxes
9%
$430
Home Insurance
6%
$295
HOA
1%
$27
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500