Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.74% first-year return on $189k initial cash invested.
-12.74%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$5,202
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $7,206 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,134
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,202
Total Expenses
$7,206
Mortgage P&I
78%
$4,074
Property Taxes
17%
$869
Home Insurance
6%
$297
HOA
4%
$198
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572