Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $281k initial cash invested.
-8.17%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$7,974
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,974 income − $9,886 expenses = $1,912 out of pocket
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,518
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,974
Total Expenses
$9,886
Mortgage P&I
79%
$6,286
Property Taxes
5%
$417
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$957
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877