Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.5% first-year return on $189k initial cash invested.
-24.5%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$3,304
Rent
-$3,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $7,162 expenses = $3,858 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,304
Total Expenses
$7,162
Mortgage P&I
138%
$4,570
Property Taxes
38%
$1,245
Home Insurance
7%
$225
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363