Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.6% first-year return on $279k initial cash invested.
-11.6%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$9,442
Rent
-$2,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,442 income − $12,137 expenses = $2,695 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,413
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,442
Total Expenses
$12,137
Mortgage P&I
66%
$6,268
Property Taxes
20%
$1,908
Home Insurance
5%
$455
HOA
3%
$295
Property Management
12%
$1,133
CapEx
4%
$378
Vacancy
3%
$283
Maintenance
4%
$378
Other
11%
$1,039