Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $217k initial cash invested.
-10.79%
Cash On Cash
4.05%
Cap Rate
0.65
DSCR
$6,392
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,392 income − $8,340 expenses = $1,948 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,392
Total Expenses
$8,340
Mortgage P&I
76%
$4,887
Property Taxes
15%
$943
Home Insurance
5%
$336
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703