Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.82% first-year return on $191k initial cash invested.
-11.82%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$4,281
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $6,163 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$6,163
Mortgage P&I
96%
$4,112
Property Taxes
7%
$307
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471