Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.25% first-year return on $234k initial cash invested.
-9.25%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$5,907
Rent
-$1,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,907 income − $7,713 expenses = $1,806 out of pocket
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,907
Total Expenses
$7,713
Mortgage P&I
88%
$5,195
Property Taxes
3%
$162
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650