Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $238k initial cash invested.
-12.79%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$6,290
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,290 income − $8,823 expenses = $2,533 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,290
Total Expenses
$8,823
Mortgage P&I
82%
$5,150
Property Taxes
18%
$1,157
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692