Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.67% first-year return on $239k initial cash invested.
-7.67%
Cash On Cash
4.79%
Cap Rate
0.78
DSCR
$8,194
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,194 income − $9,723 expenses = $1,529 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,537
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,194
Total Expenses
$9,723
Mortgage P&I
66%
$5,404
Property Taxes
14%
$1,131
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$983
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$901