Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $197k initial cash invested.
-8.73%
Cash On Cash
4.52%
Cap Rate
0.73
DSCR
$6,219
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,219 income − $7,655 expenses = $1,436 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,219
Total Expenses
$7,655
Mortgage P&I
71%
$4,408
Property Taxes
13%
$835
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684