Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.37% first-year return on $244k initial cash invested.
-9.37%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$6,930
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,930 income − $8,835 expenses = $1,905 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,930
Total Expenses
$8,835
Mortgage P&I
79%
$5,446
Property Taxes
7%
$458
Home Insurance
5%
$380
HOA
3%
$195
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762