Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $234k initial cash invested.
-15.21%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$5,379
Rent
-$2,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,379 income − $8,340 expenses = $2,961 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,379
Total Expenses
$8,340
Mortgage P&I
97%
$5,219
Property Taxes
16%
$856
Home Insurance
8%
$437
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592