Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.24% first-year return on $235k initial cash invested.
-13.24%
Cash On Cash
3.82%
Cap Rate
0.59
DSCR
$6,702
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,702 income − $9,299 expenses = $2,597 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,349
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,702
Total Expenses
$9,299
Mortgage P&I
84%
$5,622
Property Taxes
15%
$1,032
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737