Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.23% first-year return on $253k initial cash invested.
-14.23%
Cash On Cash
3.5%
Cap Rate
0.54
DSCR
$6,710
Rent
-$3,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,710 income − $9,715 expenses = $3,005 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,210
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,710
Total Expenses
$9,715
Mortgage P&I
90%
$6,008
Property Taxes
15%
$1,025
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738