Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.22% first-year return on $278k initial cash invested.
-11.22%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$7,482
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,482 income − $10,082 expenses = $2,600 out of pocket
Investment Breakdown
|
Purchase Price
$1238k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,380
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,482
Total Expenses
$10,082
Mortgage P&I
82%
$6,141
Property Taxes
13%
$948
Home Insurance
6%
$450
HOA
0%
$0
Property Management
12%
$898
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$823