Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $236k initial cash invested.
-10.88%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$5,474
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,474 income − $7,618 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,474
Total Expenses
$7,618
Mortgage P&I
92%
$5,042
Property Taxes
6%
$351
Home Insurance
7%
$364
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602