Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $232k initial cash invested.
-4.26%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$7,389
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,389 income − $8,211 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,180
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,389
Total Expenses
$8,211
Mortgage P&I
69%
$5,096
Property Taxes
3%
$245
Home Insurance
5%
$356
HOA
0%
$0
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813