Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $194k initial cash invested.
-5.99%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$6,447
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,447 income − $7,417 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,404
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,447
Total Expenses
$7,417
Mortgage P&I
65%
$4,207
Property Taxes
11%
$699
Home Insurance
5%
$298
HOA
0%
$21
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709