Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.24% first-year return on $235k initial cash invested.
-16.24%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$4,840
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $8,028 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$1036k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$8,028
Mortgage P&I
109%
$5,261
Property Taxes
16%
$750
Home Insurance
8%
$371
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532