Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $236k initial cash invested.
-11.78%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$5,529
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,529 income − $7,845 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,529
Total Expenses
$7,845
Mortgage P&I
93%
$5,156
Property Taxes
8%
$447
Home Insurance
7%
$363
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608