Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.68% first-year return on $229k initial cash invested.
-10.68%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$6,250
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,250 income − $8,288 expenses = $2,038 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,046
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,250
Total Expenses
$8,288
Mortgage P&I
81%
$5,083
Property Taxes
12%
$734
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688