Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $253k initial cash invested.
-17.29%
Cash On Cash
3.18%
Cap Rate
0.47
DSCR
$6,650
Rent
-$3,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,650 income − $10,300 expenses = $3,650 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,650
Total Expenses
$10,300
Mortgage P&I
96%
$6,353
Property Taxes
16%
$1,073
Home Insurance
6%
$402
HOA
3%
$210
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732