Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.15% first-year return on $231k initial cash invested.
-15.15%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$4,462
Rent
-$2,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,462 income − $7,373 expenses = $2,911 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$202k
Closing costs
1%
$10,124
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,462
Total Expenses
$7,373
Mortgage P&I
111%
$4,955
Property Taxes
12%
$540
Home Insurance
8%
$362
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491