Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $237k initial cash invested.
-9.85%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$6,705
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,705 income − $8,654 expenses = $1,949 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,705
Total Expenses
$8,654
Mortgage P&I
77%
$5,132
Property Taxes
7%
$494
Home Insurance
5%
$368
HOA
6%
$380
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738