Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.99% first-year return on $192k initial cash invested.
-7.99%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$6,006
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,006 income − $7,281 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,262
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,006
Total Expenses
$7,281
Mortgage P&I
67%
$4,027
Property Taxes
12%
$737
Home Insurance
5%
$315
HOA
3%
$160
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661