Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $188k initial cash invested.
-10.31%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$5,271
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,271 income − $6,887 expenses = $1,616 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,101
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,271
Total Expenses
$6,887
Mortgage P&I
78%
$4,087
Property Taxes
13%
$666
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580