Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $192k initial cash invested.
-7.49%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$6,366
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,366 income − $7,564 expenses = $1,198 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,278
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,366
Total Expenses
$7,564
Mortgage P&I
65%
$4,145
Property Taxes
8%
$513
Home Insurance
5%
$290
HOA
7%
$451
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700