Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.32% first-year return on $188k initial cash invested.
-13.32%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,328
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $6,414 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,089
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$6,414
Mortgage P&I
93%
$4,016
Property Taxes
15%
$638
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476