Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.36% first-year return on $246k initial cash invested.
-9.36%
Cash On Cash
4.71%
Cap Rate
0.72
DSCR
$6,818
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,818 income − $8,739 expenses = $1,921 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,866
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,818
Total Expenses
$8,739
Mortgage P&I
87%
$5,909
Property Taxes
2%
$153
Home Insurance
5%
$348
HOA
0%
$10
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$750