Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.91% first-year return on $236k initial cash invested.
-13.91%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$5,816
Rent
-$2,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,816 income − $8,549 expenses = $2,733 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,816
Total Expenses
$8,549
Mortgage P&I
91%
$5,286
Property Taxes
15%
$900
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640