Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.4% first-year return on $244k initial cash invested.
-13.4%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$5,566
Rent
-$2,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $8,295 expenses = $2,729 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,781
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,566
Total Expenses
$8,295
Mortgage P&I
97%
$5,376
Property Taxes
11%
$594
Home Insurance
7%
$385
HOA
1%
$47
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612