Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $238k initial cash invested.
-10.83%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$6,201
Rent
-$2,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,201 income − $8,349 expenses = $2,148 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,201
Total Expenses
$8,349
Mortgage P&I
83%
$5,132
Property Taxes
10%
$617
Home Insurance
6%
$367
HOA
2%
$125
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682