Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.02% first-year return on $192k initial cash invested.
-6.02%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$6,784
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,784 income − $7,749 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,302
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,784
Total Expenses
$7,749
Mortgage P&I
60%
$4,095
Property Taxes
16%
$1,054
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$204
Maintenance
4%
$271
Other
11%
$746