Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.28% first-year return on $231k initial cash invested.
-13.28%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$5,067
Rent
-$2,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $7,627 expenses = $2,560 out of pocket
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,162
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,067
Total Expenses
$7,627
Mortgage P&I
98%
$4,957
Property Taxes
11%
$580
Home Insurance
7%
$367
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557