Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.9% first-year return on $249k initial cash invested.
-7.9%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$8,145
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,145 income − $9,785 expenses = $1,640 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,145
Total Expenses
$9,785
Mortgage P&I
68%
$5,549
Property Taxes
13%
$1,082
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$977
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896