Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $234k initial cash invested.
-9.15%
Cash On Cash
4.96%
Cap Rate
0.75
DSCR
$8,739
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,739 income − $10,522 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,739
Total Expenses
$10,522
Mortgage P&I
65%
$5,681
Property Taxes
17%
$1,501
Home Insurance
4%
$368
HOA
0%
$0
Property Management
12%
$1,049
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$961