Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.06% first-year return on $244k initial cash invested.
-12.06%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$6,208
Rent
-$2,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,208 income − $8,663 expenses = $2,455 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,208
Total Expenses
$8,663
Mortgage P&I
89%
$5,498
Property Taxes
11%
$670
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683