Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $234k initial cash invested.
-11.98%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$5,420
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,420 income − $7,756 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,281
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,420
Total Expenses
$7,756
Mortgage P&I
94%
$5,118
Property Taxes
3%
$145
Home Insurance
6%
$311
HOA
6%
$339
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596