Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $257k initial cash invested.
-11.85%
Cash On Cash
4.24%
Cap Rate
0.64
DSCR
$7,690
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,690 income − $10,225 expenses = $2,535 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,690
Total Expenses
$10,225
Mortgage P&I
81%
$6,245
Property Taxes
13%
$962
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$923
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$846