Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $196k initial cash invested.
-7.13%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$5,409
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,409 income − $6,576 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,409
Total Expenses
$6,576
Mortgage P&I
79%
$4,285
Property Taxes
3%
$156
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595