Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $237k initial cash invested.
-10.01%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$6,642
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,642 income − $8,615 expenses = $1,973 out of pocket
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,642
Total Expenses
$8,615
Mortgage P&I
79%
$5,239
Property Taxes
11%
$741
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731