Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.48% first-year return on $224k initial cash invested.
-15.48%
Cash On Cash
3.04%
Cap Rate
0.48
DSCR
$5,434
Rent
-$2,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,434 income − $8,325 expenses = $2,891 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,434
Total Expenses
$8,325
Mortgage P&I
95%
$5,156
Property Taxes
18%
$973
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598