Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.85% first-year return on $194k initial cash invested.
-15.85%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$3,471
Rent
-$2,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $6,037 expenses = $2,566 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$6,037
Mortgage P&I
120%
$4,155
Property Taxes
11%
$398
Home Insurance
9%
$303
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382