Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $261k initial cash invested.
-13.98%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$6,255
Rent
-$3,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,255 income − $9,295 expenses = $3,040 out of pocket
Investment Breakdown
|
Purchase Price
$1157k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,255
Total Expenses
$9,295
Mortgage P&I
94%
$5,889
Property Taxes
14%
$859
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688