Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.59% first-year return on $193k initial cash invested.
-17.59%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$3,957
Rent
-$2,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $6,791 expenses = $2,834 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$6,791
Mortgage P&I
105%
$4,138
Property Taxes
26%
$1,016
Home Insurance
7%
$292
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435