Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.66% first-year return on $251k initial cash invested.
-11.66%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$6,226
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,226 income − $8,667 expenses = $2,441 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,104
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,226
Total Expenses
$8,667
Mortgage P&I
88%
$5,455
Property Taxes
12%
$736
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685