Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $245k initial cash invested.
-12.15%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$6,195
Rent
-$2,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,195 income − $8,678 expenses = $2,483 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,195
Total Expenses
$8,678
Mortgage P&I
86%
$5,344
Property Taxes
14%
$850
Home Insurance
6%
$378
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681