Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.72% first-year return on $235k initial cash invested.
-13.72%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$5,931
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,931 income − $8,619 expenses = $2,688 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,342
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,931
Total Expenses
$8,619
Mortgage P&I
88%
$5,204
Property Taxes
17%
$1,032
Home Insurance
6%
$367
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652