Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $257k initial cash invested.
-8.96%
Cash On Cash
4.54%
Cap Rate
0.72
DSCR
$7,020
Rent
-$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,020 income − $8,943 expenses = $1,923 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,401
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,020
Total Expenses
$8,943
Mortgage P&I
85%
$5,953
Property Taxes
2%
$110
Home Insurance
6%
$413
HOA
1%
$80
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772