Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $228k initial cash invested.
-13.85%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$5,085
Rent
-$2,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $7,720 expenses = $2,635 out of pocket
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,012
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$7,720
Mortgage P&I
98%
$4,971
Property Taxes
13%
$653
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559