Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.02% first-year return on $248k initial cash invested.
-10.02%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$7,101
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,101 income − $9,175 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,101
Total Expenses
$9,175
Mortgage P&I
78%
$5,552
Property Taxes
8%
$572
Home Insurance
5%
$383
HOA
4%
$254
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781