Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $243k initial cash invested.
-6.63%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$7,480
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,480 income − $8,820 expenses = $1,340 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,480
Total Expenses
$8,820
Mortgage P&I
71%
$5,296
Property Taxes
8%
$613
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$898
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$823