Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $236k initial cash invested.
-15.64%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$4,216
Rent
-$3,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $7,294 expenses = $3,078 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$7,294
Mortgage P&I
125%
$5,275
Property Taxes
5%
$200
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464