Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.04% first-year return on $197k initial cash invested.
-8.04%
Cash On Cash
4.56%
Cap Rate
0.75
DSCR
$5,248
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,248 income − $6,566 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,248
Total Expenses
$6,566
Mortgage P&I
83%
$4,347
Property Taxes
2%
$120
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577