Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.4% first-year return on $238k initial cash invested.
-10.4%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$6,027
Rent
-$2,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,027 income − $8,086 expenses = $2,059 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,461
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,027
Total Expenses
$8,086
Mortgage P&I
88%
$5,312
Property Taxes
6%
$340
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663