Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $247k initial cash invested.
-7.4%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$7,647
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,647 income − $9,170 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,647
Total Expenses
$9,170
Mortgage P&I
71%
$5,444
Property Taxes
9%
$656
Home Insurance
5%
$385
HOA
1%
$85
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841