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 $230k initial cash invested.
-11.68%
Cash On Cash
4.06%
Cap Rate
0.63
DSCR
$6,786
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,786 income − $9,029 expenses = $2,243 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,115
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,786
Total Expenses
$9,029
Mortgage P&I
80%
$5,397
Property Taxes
14%
$977
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$204
Maintenance
4%
$271
Other
11%
$746