Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.05% first-year return on $236k initial cash invested.
-14.05%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$6,122
Rent
-$2,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,122 income − $8,888 expenses = $2,766 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,122
Total Expenses
$8,888
Mortgage P&I
86%
$5,270
Property Taxes
16%
$998
Home Insurance
6%
$368
HOA
3%
$170
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673