Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $195k initial cash invested.
-8.81%
Cash On Cash
4.76%
Cap Rate
0.74
DSCR
$6,396
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,396 income − $7,826 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,396
Total Expenses
$7,826
Mortgage P&I
71%
$4,516
Property Taxes
13%
$836
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704