Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $237k initial cash invested.
-9.93%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$6,422
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,422 income − $8,381 expenses = $1,959 out of pocket
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,422
Total Expenses
$8,381
Mortgage P&I
80%
$5,143
Property Taxes
11%
$722
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706