Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.38% first-year return on $236k initial cash invested.
-13.38%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$5,842
Rent
-$2,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,842 income − $8,477 expenses = $2,635 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,842
Total Expenses
$8,477
Mortgage P&I
90%
$5,263
Property Taxes
12%
$690
Home Insurance
6%
$364
HOA
3%
$173
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643