Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.36% first-year return on $237k initial cash invested.
-8.36%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$7,306
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,306 income − $8,956 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,419
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,306
Total Expenses
$8,956
Mortgage P&I
72%
$5,247
Property Taxes
6%
$451
Home Insurance
5%
$374
HOA
5%
$400
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804