Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $239k initial cash invested.
-8.38%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$7,932
Rent
-$1,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,932 income − $9,602 expenses = $1,670 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,932
Total Expenses
$9,602
Mortgage P&I
67%
$5,317
Property Taxes
11%
$848
Home Insurance
5%
$420
HOA
4%
$320
Property Management
12%
$952
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$873