Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $237k initial cash invested.
-5.81%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$8,392
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,392 income − $9,541 expenses = $1,149 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,392
Total Expenses
$9,541
Mortgage P&I
63%
$5,287
Property Taxes
12%
$1,007
Home Insurance
5%
$385
HOA
0%
$8
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923