Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.59% first-year return on $239k initial cash invested.
-8.59%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$7,984
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,984 income − $9,694 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,513
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,984
Total Expenses
$9,694
Mortgage P&I
67%
$5,385
Property Taxes
16%
$1,252
Home Insurance
4%
$343
HOA
0%
$0
Property Management
12%
$958
CapEx
4%
$319
Vacancy
3%
$240
Maintenance
4%
$319
Other
11%
$878