Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $195k initial cash invested.
-8.94%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$5,486
Rent
-$1,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,447
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,486
Total Expenses
$6,942
Mortgage P&I
76%
$4,180
Property Taxes
11%
$604
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603