Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.12% first-year return on $223k initial cash invested.
-10.12%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$6,279
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,279 income − $8,160 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,760
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,279
Total Expenses
$8,160
Mortgage P&I
77%
$4,853
Property Taxes
12%
$766
Home Insurance
5%
$332
HOA
1%
$75
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691