Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $196k initial cash invested.
-12.2%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$4,413
Rent
-$1,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,413 income − $6,409 expenses = $1,996 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,413
Total Expenses
$6,409
Mortgage P&I
97%
$4,277
Property Taxes
8%
$347
Home Insurance
6%
$284
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$485