Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.06% first-year return on $236k initial cash invested.
-12.06%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$5,750
Rent
-$2,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,750 income − $8,123 expenses = $2,373 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,750
Total Expenses
$8,123
Mortgage P&I
92%
$5,312
Property Taxes
9%
$507
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632