Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $236k initial cash invested.
-10.54%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$6,616
Rent
-$2,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,616 income − $8,688 expenses = $2,072 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,372
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,616
Total Expenses
$8,688
Mortgage P&I
78%
$5,182
Property Taxes
13%
$889
Home Insurance
6%
$367
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$198
Maintenance
4%
$265
Other
11%
$728