Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.09% first-year return on $196k initial cash invested.
-6.09%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$5,601
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,601
Total Expenses
$6,598
Mortgage P&I
73%
$4,067
Property Taxes
6%
$329
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616