Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $241k initial cash invested.
-6.33%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$7,833
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,833 income − $9,104 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,614
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,833
Total Expenses
$9,104
Mortgage P&I
65%
$5,109
Property Taxes
13%
$1,000
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862