Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.36% first-year return on $236k initial cash invested.
-13.36%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$5,548
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,548 income − $8,178 expenses = $2,630 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,548
Total Expenses
$8,178
Mortgage P&I
93%
$5,144
Property Taxes
14%
$772
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610