Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.49% first-year return on $235k initial cash invested.
-16.49%
Cash On Cash
2.81%
Cap Rate
0.45
DSCR
$5,436
Rent
-$3,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,436 income − $8,667 expenses = $3,231 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,436
Total Expenses
$8,667
Mortgage P&I
100%
$5,433
Property Taxes
19%
$1,023
Home Insurance
7%
$364
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598