Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.16% first-year return on $235k initial cash invested.
-3.16%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$9,087
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,087 income − $9,705 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$206k
Closing costs
1%
$10,313
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,087
Total Expenses
$9,705
Mortgage P&I
56%
$5,130
Property Taxes
12%
$1,115
Home Insurance
4%
$371
HOA
0%
$0
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$273
Maintenance
4%
$363
Other
11%
$1,000