Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $235k initial cash invested.
-3.87%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$8,996
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,996 income − $9,754 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,996
Total Expenses
$9,754
Mortgage P&I
57%
$5,136
Property Taxes
14%
$1,226
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$1,080
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$990