Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.18% first-year return on $257k initial cash invested.
-13.18%
Cash On Cash
3.62%
Cap Rate
0.58
DSCR
$7,088
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,088 income − $9,910 expenses = $2,822 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,088
Total Expenses
$9,910
Mortgage P&I
84%
$5,976
Property Taxes
16%
$1,120
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780