Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $231k initial cash invested.
-13.17%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$6,183
Rent
-$2,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,183 income − $8,722 expenses = $2,539 out of pocket
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,163
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,183
Total Expenses
$8,722
Mortgage P&I
84%
$5,219
Property Taxes
15%
$897
Home Insurance
6%
$355
HOA
2%
$150
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680