Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $234k initial cash invested.
-9.8%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$6,506
Rent
-$1,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,506 income − $8,415 expenses = $1,909 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,276
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,506
Total Expenses
$8,415
Mortgage P&I
79%
$5,157
Property Taxes
9%
$593
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716