Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $246k initial cash invested.
-8.01%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$7,946
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,946 income − $9,588 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,861
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,946
Total Expenses
$9,588
Mortgage P&I
68%
$5,429
Property Taxes
13%
$1,072
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874