Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.78% first-year return on $195k initial cash invested.
-4.78%
Cash On Cash
4.89%
Cap Rate
0.87
DSCR
$6,068
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,068
Total Expenses
$6,844
Mortgage P&I
65%
$3,962
Property Taxes
8%
$513
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667