Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $196k initial cash invested.
-7.66%
Cash On Cash
4.91%
Cap Rate
0.78
DSCR
$6,720
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,720 income − $7,974 expenses = $1,254 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,720
Total Expenses
$7,974
Mortgage P&I
66%
$4,462
Property Taxes
12%
$824
Home Insurance
4%
$293
HOA
2%
$110
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739