Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.54% first-year return on $242k initial cash invested.
-13.54%
Cash On Cash
3.59%
Cap Rate
0.56
DSCR
$6,598
Rent
-$2,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,598 income − $9,331 expenses = $2,733 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,598
Total Expenses
$9,331
Mortgage P&I
86%
$5,662
Property Taxes
16%
$1,044
Home Insurance
6%
$381
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726