Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.32% first-year return on $235k initial cash invested.
-14.32%
Cash On Cash
3.66%
Cap Rate
0.55
DSCR
$6,190
Rent
-$2,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,190 income − $8,995 expenses = $2,805 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,334
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,190
Total Expenses
$8,995
Mortgage P&I
92%
$5,710
Property Taxes
12%
$753
Home Insurance
6%
$376
HOA
1%
$50
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681