Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $255k initial cash invested.
-12.69%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$6,690
Rent
-$2,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,690 income − $9,382 expenses = $2,692 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,690
Total Expenses
$9,382
Mortgage P&I
86%
$5,739
Property Taxes
14%
$952
Home Insurance
6%
$402
HOA
0%
$13
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736