Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $238k initial cash invested.
-8.61%
Cash On Cash
4.64%
Cap Rate
0.74
DSCR
$7,593
Rent
-$1,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,593 income − $9,302 expenses = $1,709 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,593
Total Expenses
$9,302
Mortgage P&I
72%
$5,460
Property Taxes
10%
$735
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835