Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $192k initial cash invested.
-5.33%
Cash On Cash
5.59%
Cap Rate
0.87
DSCR
$7,274
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,274 income − $8,127 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,274
Total Expenses
$8,127
Mortgage P&I
61%
$4,424
Property Taxes
13%
$923
Home Insurance
4%
$307
HOA
0%
$0
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800