Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.58% first-year return on $236k initial cash invested.
-2.58%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$9,064
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,064 income − $9,571 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,064
Total Expenses
$9,571
Mortgage P&I
58%
$5,293
Property Taxes
9%
$812
Home Insurance
4%
$383
HOA
0%
$0
Property Management
12%
$1,088
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$997