Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $235k initial cash invested.
-8.6%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$7,150
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,150 income − $8,835 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,343
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,150
Total Expenses
$8,835
Mortgage P&I
71%
$5,105
Property Taxes
13%
$933
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786