Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $221k initial cash invested.
-12.48%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$6,188
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,188 income − $8,484 expenses = $2,296 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,188
Total Expenses
$8,484
Mortgage P&I
80%
$4,962
Property Taxes
17%
$1,078
Home Insurance
5%
$338
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681