Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.28% first-year return on $233k initial cash invested.
-8.28%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$5,982
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,982 income − $7,592 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,982
Total Expenses
$7,592
Mortgage P&I
85%
$5,090
Property Taxes
2%
$110
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658