Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $237k initial cash invested.
-11.44%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$5,673
Rent
-$2,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,673 income − $7,937 expenses = $2,264 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,447
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,673
Total Expenses
$7,937
Mortgage P&I
90%
$5,091
Property Taxes
10%
$541
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624