Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.66% first-year return on $237k initial cash invested.
-4.66%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$8,782
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,782 income − $9,701 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,782
Total Expenses
$9,701
Mortgage P&I
60%
$5,293
Property Taxes
11%
$971
Home Insurance
4%
$385
HOA
1%
$67
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$966