Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.2% first-year return on $254k initial cash invested.
-10.2%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$7,680
Rent
-$2,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,680 income − $9,843 expenses = $2,163 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,680
Total Expenses
$9,843
Mortgage P&I
73%
$5,585
Property Taxes
8%
$647
Home Insurance
5%
$420
HOA
8%
$580
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845