Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $235k initial cash invested.
-11.69%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$5,926
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,926 income − $8,218 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,348
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,926
Total Expenses
$8,218
Mortgage P&I
87%
$5,180
Property Taxes
11%
$655
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652