Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $242k initial cash invested.
-9.5%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$7,088
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,088 income − $9,006 expenses = $1,918 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,682
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,088
Total Expenses
$9,006
Mortgage P&I
73%
$5,206
Property Taxes
14%
$963
Home Insurance
5%
$383
HOA
1%
$42
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780