Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.29% first-year return on $238k initial cash invested.
-10.29%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$5,817
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,817 income − $7,857 expenses = $2,040 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,474
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,817
Total Expenses
$7,857
Mortgage P&I
90%
$5,219
Property Taxes
5%
$318
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640