Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $237k initial cash invested.
-7.01%
Cash On Cash
4.96%
Cap Rate
0.81
DSCR
$8,667
Rent
-$1,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,667 income − $10,050 expenses = $1,383 out of pocket
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,667
Total Expenses
$10,050
Mortgage P&I
62%
$5,339
Property Taxes
16%
$1,379
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,040
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$953