Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $245k initial cash invested.
-15.39%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$5,868
Rent
-$3,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,868 income − $9,016 expenses = $3,148 out of pocket
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$217k
Closing costs
1%
$10,833
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,868
Total Expenses
$9,016
Mortgage P&I
94%
$5,493
Property Taxes
19%
$1,137
Home Insurance
7%
$391
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645