Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $217k initial cash invested.
-10.28%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$5,670
Rent
-$1,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,670 income − $7,529 expenses = $1,859 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,670
Total Expenses
$7,529
Mortgage P&I
81%
$4,588
Property Taxes
12%
$674
Home Insurance
6%
$339
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624