Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $235k initial cash invested.
-14.51%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$5,792
Rent
-$2,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,792 income − $8,636 expenses = $2,844 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%
$10,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,792
Total Expenses
$8,636
Mortgage P&I
89%
$5,165
Property Taxes
17%
$988
Home Insurance
7%
$381
HOA
2%
$132
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637