Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $254k initial cash invested.
-10.11%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$6,246
Rent
-$2,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,246 income − $8,386 expenses = $2,140 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,243
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,246
Total Expenses
$8,386
Mortgage P&I
89%
$5,581
Property Taxes
4%
$265
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687