Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $254k initial cash invested.
-14.02%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$5,328
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,328 income − $8,292 expenses = $2,964 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,225
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,328
Total Expenses
$8,292
Mortgage P&I
104%
$5,565
Property Taxes
5%
$292
Home Insurance
8%
$411
HOA
4%
$213
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586