Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $241k initial cash invested.
-9.38%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$5,974
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,974 income − $7,858 expenses = $1,884 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,626
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,974
Total Expenses
$7,858
Mortgage P&I
88%
$5,233
Property Taxes
3%
$180
Home Insurance
7%
$390
HOA
0%
$24
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657