Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $249k initial cash invested.
-12.7%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$6,078
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,078 income − $8,714 expenses = $2,636 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,078
Total Expenses
$8,714
Mortgage P&I
89%
$5,383
Property Taxes
14%
$880
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669