Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.21% first-year return on $277k initial cash invested.
-16.21%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$6,255
Rent
-$3,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,255 income − $9,994 expenses = $3,739 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,322
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,255
Total Expenses
$9,994
Mortgage P&I
98%
$6,122
Property Taxes
21%
$1,308
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688