Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $276k initial cash invested.
-13.17%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$6,400
Rent
-$3,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,400 income − $9,430 expenses = $3,030 out of pocket
Investment Breakdown
|
Purchase Price
$1229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,286
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$9,430
Mortgage P&I
97%
$6,200
Property Taxes
10%
$616
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704