Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $252k initial cash invested.
-9.68%
Cash On Cash
4.29%
Cap Rate
0.69
DSCR
$6,794
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,794 income − $8,825 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$1113k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,129
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,794
Total Expenses
$8,825
Mortgage P&I
84%
$5,735
Property Taxes
4%
$281
Home Insurance
6%
$406
HOA
1%
$93
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747