Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.42% first-year return on $243k initial cash invested.
-15.42%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$5,140
Rent
-$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,140 income − $8,266 expenses = $3,126 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,724
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,140
Total Expenses
$8,266
Mortgage P&I
104%
$5,323
Property Taxes
16%
$815
Home Insurance
7%
$380
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565