Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $253k initial cash invested.
-14.26%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$4,990
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $8,001 expenses = $3,011 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,212
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$8,001
Mortgage P&I
111%
$5,559
Property Taxes
7%
$333
Home Insurance
8%
$411
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549