Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $194k initial cash invested.
-8.16%
Cash On Cash
4.81%
Cap Rate
0.76
DSCR
$6,165
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,165 income − $7,485 expenses = $1,320 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,165
Total Expenses
$7,485
Mortgage P&I
72%
$4,439
Property Taxes
11%
$652
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678