Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $235k initial cash invested.
-10.98%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$5,622
Rent
-$2,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,622 income − $7,775 expenses = $2,153 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,622
Total Expenses
$7,775
Mortgage P&I
92%
$5,163
Property Taxes
5%
$259
Home Insurance
6%
$362
HOA
1%
$79
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618