Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $239k initial cash invested.
-6.82%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$8,008
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,008 income − $9,367 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,008
Total Expenses
$9,367
Mortgage P&I
67%
$5,349
Property Taxes
11%
$911
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881