Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.13% first-year return on $244k initial cash invested.
-12.13%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$6,268
Rent
-$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,268 income − $8,740 expenses = $2,472 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,784
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,268
Total Expenses
$8,740
Mortgage P&I
87%
$5,459
Property Taxes
12%
$768
Home Insurance
6%
$382
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$689