Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $195k initial cash invested.
-11.36%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$5,806
Rent
-$1,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,806 income − $7,647 expenses = $1,841 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,806
Total Expenses
$7,647
Mortgage P&I
72%
$4,162
Property Taxes
20%
$1,185
Home Insurance
5%
$298
HOA
0%
$28
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639