Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $237k initial cash invested.
-8.15%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$7,788
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,788 income − $9,399 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,788
Total Expenses
$9,399
Mortgage P&I
67%
$5,226
Property Taxes
15%
$1,170
Home Insurance
4%
$332
HOA
0%
$21
Property Management
12%
$935
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$857