Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $237k initial cash invested.
-13.65%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$5,624
Rent
-$2,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,624 income − $8,318 expenses = $2,694 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,624
Total Expenses
$8,318
Mortgage P&I
94%
$5,286
Property Taxes
13%
$752
Home Insurance
7%
$367
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619