Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.29% first-year return on $236k initial cash invested.
-15.29%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$6,868
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,868 income − $9,879 expenses = $3,011 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,393
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,868
Total Expenses
$9,879
Mortgage P&I
74%
$5,103
Property Taxes
12%
$856
Home Insurance
6%
$385
HOA
17%
$1,200
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755