Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $234k initial cash invested.
-5.85%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$7,569
Rent
-$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,569 income − $8,711 expenses = $1,142 out of pocket
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,569
Total Expenses
$8,711
Mortgage P&I
68%
$5,176
Property Taxes
8%
$601
Home Insurance
5%
$360
HOA
0%
$0
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833