Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.12% first-year return on $189k initial cash invested.
-14.12%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$4,166
Rent
-$2,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $6,390 expenses = $2,224 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,142
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$6,390
Mortgage P&I
101%
$4,210
Property Taxes
11%
$469
Home Insurance
7%
$294
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458