Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.9% first-year return on $256k initial cash invested.
-11.9%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$8,744
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,744 income − $11,284 expenses = $2,540 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,343
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,744
Total Expenses
$11,284
Mortgage P&I
67%
$5,815
Property Taxes
20%
$1,735
Home Insurance
5%
$420
HOA
4%
$341
Property Management
12%
$1,049
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$962