Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $197k initial cash invested.
-11.2%
Cash On Cash
4%
Cap Rate
0.63
DSCR
$4,982
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $6,820 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,521
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$6,820
Mortgage P&I
90%
$4,478
Property Taxes
5%
$251
Home Insurance
6%
$306
HOA
2%
$92
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548