Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.53% first-year return on $199k initial cash invested.
-7.53%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$6,974
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,974 income − $8,224 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,974
Total Expenses
$8,224
Mortgage P&I
63%
$4,384
Property Taxes
16%
$1,084
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767