Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $239k initial cash invested.
-6.16%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$7,768
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,768 income − $8,994 expenses = $1,226 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,516
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,768
Total Expenses
$8,994
Mortgage P&I
69%
$5,332
Property Taxes
8%
$641
Home Insurance
5%
$380
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854