Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $235k initial cash invested.
-13.37%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$4,986
Rent
-$2,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,986 income − $7,602 expenses = $2,616 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,325
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,986
Total Expenses
$7,602
Mortgage P&I
104%
$5,207
Property Taxes
6%
$298
Home Insurance
8%
$382
HOA
0%
$21
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548