Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.62% first-year return on $243k initial cash invested.
-8.62%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$6,878
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $8,627 expenses = $1,749 out of pocket
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,731
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$8,627
Mortgage P&I
77%
$5,309
Property Taxes
9%
$595
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757