Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $194k initial cash invested.
-11.02%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$4,810
Rent
-$1,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,810 income − $6,588 expenses = $1,778 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,360
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,810
Total Expenses
$6,588
Mortgage P&I
87%
$4,195
Property Taxes
9%
$434
Home Insurance
6%
$304
HOA
0%
$21
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529