Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $196k initial cash invested.
-7.73%
Cash On Cash
4.82%
Cap Rate
0.77
DSCR
$6,057
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,057 income − $7,318 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,470
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,057
Total Expenses
$7,318
Mortgage P&I
73%
$4,423
Property Taxes
3%
$188
Home Insurance
11%
$648
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666