Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $259k initial cash invested.
-6.69%
Cash On Cash
5.01%
Cap Rate
0.81
DSCR
$8,818
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,818 income − $10,261 expenses = $1,443 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,460
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,818
Total Expenses
$10,261
Mortgage P&I
67%
$5,875
Property Taxes
12%
$1,041
Home Insurance
4%
$346
HOA
0%
$0
Property Management
12%
$1,058
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$970