Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.44% first-year return on $223k initial cash invested.
-10.44%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$6,609
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,609 income − $8,549 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,609
Total Expenses
$8,549
Mortgage P&I
74%
$4,886
Property Taxes
14%
$911
Home Insurance
5%
$346
HOA
2%
$160
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727