Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $236k initial cash invested.
-11.06%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$6,142
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,142 income − $8,318 expenses = $2,176 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,385
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,142
Total Expenses
$8,318
Mortgage P&I
84%
$5,144
Property Taxes
12%
$726
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676