Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.12% first-year return on $221k initial cash invested.
-12.12%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$5,912
Rent
-$2,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,912 income − $8,145 expenses = $2,233 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,670
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,912
Total Expenses
$8,145
Mortgage P&I
84%
$4,966
Property Taxes
14%
$839
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650