Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $267k initial cash invested.
-5.03%
Cash On Cash
5.06%
Cap Rate
0.87
DSCR
$8,614
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,614 income − $9,735 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$238k
Closing costs
1%
$11,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,614
Total Expenses
$9,735
Mortgage P&I
67%
$5,789
Property Taxes
7%
$600
Home Insurance
5%
$416
HOA
0%
$0
Property Management
12%
$1,034
CapEx
4%
$345
Vacancy
3%
$258
Maintenance
4%
$345
Other
11%
$948