Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $235k initial cash invested.
-3.84%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$9,472
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,472 income − $10,222 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$206k
Closing costs
1%
$10,314
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,472
Total Expenses
$10,222
Mortgage P&I
56%
$5,276
Property Taxes
10%
$957
Home Insurance
4%
$368
HOA
4%
$400
Property Management
12%
$1,137
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,042