Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.1% first-year return on $197k initial cash invested.
-1.1%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$7,652
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,652 income − $7,833 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,652
Total Expenses
$7,833
Mortgage P&I
57%
$4,392
Property Taxes
7%
$531
Home Insurance
4%
$308
HOA
0%
$0
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842