Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.54% first-year return on $241k initial cash invested.
-9.54%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$7,370
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,370 income − $9,288 expenses = $1,918 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,637
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,370
Total Expenses
$9,288
Mortgage P&I
73%
$5,384
Property Taxes
14%
$1,050
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$884
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811