Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $232k initial cash invested.
-11.68%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$6,092
Rent
-$2,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,092 income − $8,345 expenses = $2,253 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$203k
Closing costs
1%
$10,167
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,092
Total Expenses
$8,345
Mortgage P&I
83%
$5,054
Property Taxes
9%
$576
Home Insurance
6%
$348
HOA
5%
$295
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670