Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.55% first-year return on $192k initial cash invested.
-19.55%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$2,469
Rent
-$3,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $5,596 expenses = $3,127 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$5,596
Mortgage P&I
177%
$4,364
Property Taxes
3%
$77
Home Insurance
13%
$315
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272