Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $277k initial cash invested.
-11.02%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$8,092
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,092 income − $10,639 expenses = $2,547 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,092
Total Expenses
$10,639
Mortgage P&I
78%
$6,333
Property Taxes
14%
$1,122
Home Insurance
5%
$432
HOA
0%
$0
Property Management
12%
$971
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$890