Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.73% first-year return on $237k initial cash invested.
-12.73%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$5,922
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,922 income − $8,441 expenses = $2,519 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,922
Total Expenses
$8,441
Mortgage P&I
90%
$5,330
Property Taxes
12%
$731
Home Insurance
6%
$366
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651