Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $236k initial cash invested.
-8.06%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$6,132
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,132 income − $7,714 expenses = $1,582 out of pocket
Investment Breakdown
|
Purchase Price
$1036k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,132
Total Expenses
$7,714
Mortgage P&I
84%
$5,128
Property Taxes
2%
$116
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675