Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.99% first-year return on $234k initial cash invested.
-6.99%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$7,298
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,298 income − $8,662 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$1029k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,288
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,298
Total Expenses
$8,662
Mortgage P&I
71%
$5,154
Property Taxes
9%
$620
Home Insurance
5%
$385
HOA
0%
$21
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803