Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.56% first-year return on $196k initial cash invested.
-12.56%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$5,078
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,078 income − $7,126 expenses = $2,048 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%
$8,460
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,078
Total Expenses
$7,126
Mortgage P&I
84%
$4,240
Property Taxes
17%
$863
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559