Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $191k initial cash invested.
-10.98%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$4,436
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,436 income − $6,187 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,436
Total Expenses
$6,187
Mortgage P&I
90%
$4,001
Property Taxes
9%
$381
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488