Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.46% first-year return on $235k initial cash invested.
-9.46%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$6,262
Rent
-$1,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,262 income − $8,114 expenses = $1,852 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,330
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,262
Total Expenses
$8,114
Mortgage P&I
82%
$5,104
Property Taxes
9%
$536
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$689