Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $234k initial cash invested.
-12.08%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$5,769
Rent
-$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,769 income − $8,124 expenses = $2,355 out of pocket
Investment Breakdown
|
Purchase Price
$1029k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,285
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,769
Total Expenses
$8,124
Mortgage P&I
89%
$5,129
Property Taxes
12%
$669
Home Insurance
6%
$364
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635