Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $235k initial cash invested.
-14.1%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$5,116
Rent
-$2,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,116 income − $7,879 expenses = $2,763 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,116
Total Expenses
$7,879
Mortgage P&I
103%
$5,261
Property Taxes
8%
$432
Home Insurance
9%
$446
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563