Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.91% first-year return on $237k initial cash invested.
-4.91%
Cash On Cash
5.62%
Cap Rate
0.89
DSCR
$9,084
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,084 income − $10,053 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,417
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,084
Total Expenses
$10,053
Mortgage P&I
60%
$5,488
Property Taxes
7%
$634
Home Insurance
4%
$402
HOA
5%
$441
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$273
Maintenance
4%
$363
Other
11%
$999