Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.03% first-year return on $277k initial cash invested.
-14.03%
Cash On Cash
3.35%
Cap Rate
0.54
DSCR
$6,092
Rent
-$3,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,092 income − $9,327 expenses = $3,235 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,319
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,092
Total Expenses
$9,327
Mortgage P&I
106%
$6,433
Property Taxes
6%
$384
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670