Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.14% first-year return on $192k initial cash invested.
-20.14%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,011
Rent
-$3,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $7,230 expenses = $3,219 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$7,230
Mortgage P&I
104%
$4,163
Property Taxes
32%
$1,266
Home Insurance
7%
$297
HOA
4%
$142
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441