Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $233k initial cash invested.
-10.46%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$7,272
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,272 income − $9,301 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$1023k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,272
Total Expenses
$9,301
Mortgage P&I
71%
$5,129
Property Taxes
14%
$1,029
Home Insurance
5%
$368
HOA
4%
$302
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800