Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.01% first-year return on $194k initial cash invested.
-11.01%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$4,498
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $6,282 expenses = $1,784 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$6,282
Mortgage P&I
91%
$4,101
Property Taxes
8%
$341
Home Insurance
7%
$304
HOA
0%
$6
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495