Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.4% first-year return on $235k initial cash invested.
-9.4%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$5,800
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,800 income − $7,644 expenses = $1,844 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,347
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,800
Total Expenses
$7,644
Mortgage P&I
87%
$5,021
Property Taxes
5%
$306
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638