Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $189k initial cash invested.
-9.96%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$5,690
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,690 income − $7,260 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,147
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,690
Total Expenses
$7,260
Mortgage P&I
73%
$4,129
Property Taxes
16%
$910
Home Insurance
5%
$285
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626