Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $209k initial cash invested.
-12.88%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$5,024
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,024 income − $7,265 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,086
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,024
Total Expenses
$7,265
Mortgage P&I
90%
$4,499
Property Taxes
14%
$728
Home Insurance
7%
$329
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553