Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.08% first-year return on $242k initial cash invested.
-10.08%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$6,220
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,220 income − $8,257 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,220
Total Expenses
$8,257
Mortgage P&I
86%
$5,320
Property Taxes
7%
$437
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684