Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.92% first-year return on $236k initial cash invested.
-13.92%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$6,010
Rent
-$2,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,010 income − $8,749 expenses = $2,739 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,386
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$8,749
Mortgage P&I
88%
$5,315
Property Taxes
17%
$1,024
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661