Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $192k initial cash invested.
-6.05%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$6,634
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,634
Total Expenses
$7,600
Mortgage P&I
62%
$4,091
Property Taxes
14%
$956
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730