Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $251k initial cash invested.
-16.32%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$4,568
Rent
-$3,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $7,985 expenses = $3,417 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,106
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$7,985
Mortgage P&I
128%
$5,843
Property Taxes
3%
$129
Home Insurance
9%
$420
HOA
1%
$40
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502