Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.76% first-year return on $217k initial cash invested.
-9.76%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$6,380
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,380 income − $8,145 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,476
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,380
Total Expenses
$8,145
Mortgage P&I
74%
$4,692
Property Taxes
15%
$978
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702