Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.38% first-year return on $230k initial cash invested.
-15.38%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$5,240
Rent
-$2,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,240 income − $8,187 expenses = $2,947 out of pocket
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$8,187
Mortgage P&I
98%
$5,112
Property Taxes
18%
$926
Home Insurance
7%
$367
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576