Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.19% first-year return on $235k initial cash invested.
-8.19%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$7,371
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,371 income − $8,977 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,351
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,371
Total Expenses
$8,977
Mortgage P&I
70%
$5,176
Property Taxes
13%
$927
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811