Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $188k initial cash invested.
-2.77%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$7,078
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,078 income − $7,512 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,104
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,078
Total Expenses
$7,512
Mortgage P&I
57%
$4,060
Property Taxes
11%
$757
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779