Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $251k initial cash invested.
-13.01%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$6,486
Rent
-$2,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,486 income − $9,211 expenses = $2,725 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,109
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,486
Total Expenses
$9,211
Mortgage P&I
86%
$5,607
Property Taxes
15%
$1,003
Home Insurance
6%
$397
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713