Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.09% first-year return on $274k initial cash invested.
-14.09%
Cash On Cash
3.32%
Cap Rate
0.53
DSCR
$5,698
Rent
-$3,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $8,914 expenses = $3,216 out of pocket
Investment Breakdown
|
Purchase Price
$1219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,185
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$8,914
Mortgage P&I
112%
$6,363
Property Taxes
2%
$123
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627