Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $269k initial cash invested.
-13.8%
Cash On Cash
3.47%
Cap Rate
0.55
DSCR
$7,786
Rent
-$3,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,786 income − $10,882 expenses = $3,096 out of pocket
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,786
Total Expenses
$10,882
Mortgage P&I
80%
$6,246
Property Taxes
20%
$1,539
Home Insurance
6%
$451
HOA
0%
$0
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856