Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.74% first-year return on $265k initial cash invested.
-12.74%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$6,441
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,441 income − $9,253 expenses = $2,812 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,760
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,441
Total Expenses
$9,253
Mortgage P&I
91%
$5,888
Property Taxes
12%
$744
Home Insurance
7%
$420
HOA
0%
$10
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709