Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $235k initial cash invested.
-12.25%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$6,124
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,124 income − $8,518 expenses = $2,394 out of pocket
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$206k
Closing costs
1%
$10,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,124
Total Expenses
$8,518
Mortgage P&I
85%
$5,176
Property Taxes
15%
$891
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674