Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $187k initial cash invested.
-9.53%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$5,130
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,130 income − $6,616 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,130
Total Expenses
$6,616
Mortgage P&I
78%
$3,983
Property Taxes
12%
$595
Home Insurance
6%
$294
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564