Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.07% first-year return on $194k initial cash invested.
-2.07%
Cash On Cash
6.02%
Cap Rate
0.99
DSCR
$6,942
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,942 income − $7,277 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,376
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,942
Total Expenses
$7,277
Mortgage P&I
61%
$4,256
Property Taxes
5%
$345
Home Insurance
4%
$296
HOA
0%
$19
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764