Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.26% first-year return on $245k initial cash invested.
-17.26%
Cash On Cash
2.72%
Cap Rate
0.43
DSCR
$6,009
Rent
-$3,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,009 income − $9,530 expenses = $3,521 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,009
Total Expenses
$9,530
Mortgage P&I
95%
$5,727
Property Taxes
20%
$1,226
Home Insurance
6%
$385
HOA
3%
$150
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661