Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $241k initial cash invested.
-3.12%
Cash On Cash
5.57%
Cap Rate
0.95
DSCR
$9,054
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,054 income − $9,682 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,054
Total Expenses
$9,682
Mortgage P&I
57%
$5,201
Property Taxes
12%
$1,055
Home Insurance
4%
$348
HOA
0%
$0
Property Management
12%
$1,086
CapEx
4%
$362
Vacancy
3%
$272
Maintenance
4%
$362
Other
11%
$996