Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.39% first-year return on $236k initial cash invested.
-10.39%
Cash On Cash
4.31%
Cap Rate
0.68
DSCR
$7,329
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,329 income − $9,372 expenses = $2,043 out of pocket
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,384
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,329
Total Expenses
$9,372
Mortgage P&I
75%
$5,482
Property Taxes
14%
$1,032
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806