Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $236k initial cash invested.
-12.87%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$6,172
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,172 income − $8,698 expenses = $2,526 out of pocket
Investment Breakdown
|
Purchase Price
$1036k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,361
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,172
Total Expenses
$8,698
Mortgage P&I
83%
$5,139
Property Taxes
17%
$1,041
Home Insurance
7%
$419
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679