Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $247k initial cash invested.
-9.35%
Cash On Cash
4.4%
Cap Rate
0.71
DSCR
$7,982
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,982 income − $9,904 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,982
Total Expenses
$9,904
Mortgage P&I
70%
$5,592
Property Taxes
12%
$971
Home Insurance
5%
$385
HOA
3%
$243
Property Management
12%
$958
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$878