Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.83% first-year return on $193k initial cash invested.
-3.83%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$6,504
Rent
-$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,504 income − $7,120 expenses = $616 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,323
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,504
Total Expenses
$7,120
Mortgage P&I
64%
$4,160
Property Taxes
7%
$452
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715