Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $244k initial cash invested.
-10.03%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$6,254
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,254 income − $8,291 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$1074k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,743
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,254
Total Expenses
$8,291
Mortgage P&I
85%
$5,335
Property Taxes
7%
$445
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688