Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.35% first-year return on $277k initial cash invested.
-13.35%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$6,951
Rent
-$3,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,951 income − $10,028 expenses = $3,077 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,315
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,951
Total Expenses
$10,028
Mortgage P&I
89%
$6,203
Property Taxes
15%
$1,015
Home Insurance
6%
$446
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765