Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $233k initial cash invested.
-10.74%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$6,321
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,321 income − $8,408 expenses = $2,087 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,321
Total Expenses
$8,408
Mortgage P&I
82%
$5,172
Property Taxes
12%
$727
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695