Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.29% first-year return on $252k initial cash invested.
-10.29%
Cash On Cash
4.19%
Cap Rate
0.67
DSCR
$6,372
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,372 income − $8,532 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,135
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,372
Total Expenses
$8,532
Mortgage P&I
91%
$5,796
Property Taxes
2%
$150
Home Insurance
7%
$419
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701