Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $234k initial cash invested.
-13.42%
Cash On Cash
3.59%
Cap Rate
0.57
DSCR
$7,138
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,138 income − $9,751 expenses = $2,613 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,138
Total Expenses
$9,751
Mortgage P&I
76%
$5,401
Property Taxes
14%
$1,024
Home Insurance
5%
$368
HOA
7%
$530
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$785