Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.07% first-year return on $249k initial cash invested.
-8.07%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$7,042
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,042 income − $8,713 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,042
Total Expenses
$8,713
Mortgage P&I
78%
$5,497
Property Taxes
6%
$437
Home Insurance
5%
$384
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775