Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.03% first-year return on $239k initial cash invested.
-12.03%
Cash On Cash
3.73%
Cap Rate
0.6
DSCR
$5,606
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,606 income − $7,996 expenses = $2,390 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,606
Total Expenses
$7,996
Mortgage P&I
97%
$5,431
Property Taxes
5%
$291
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617