Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $234k initial cash invested.
-8.67%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$8,002
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,002 income − $9,690 expenses = $1,688 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,266
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,002
Total Expenses
$9,690
Mortgage P&I
65%
$5,229
Property Taxes
18%
$1,417
Home Insurance
4%
$324
HOA
0%
$0
Property Management
12%
$960
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$880