Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $236k initial cash invested.
-12.17%
Cash On Cash
3.91%
Cap Rate
0.61
DSCR
$6,844
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,844 income − $9,241 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,395
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,844
Total Expenses
$9,241
Mortgage P&I
81%
$5,514
Property Taxes
15%
$1,032
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753