Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.68% first-year return on $231k initial cash invested.
-3.68%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$8,824
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,824 income − $9,532 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,144
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,824
Total Expenses
$9,532
Mortgage P&I
57%
$5,033
Property Taxes
13%
$1,166
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$1,059
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971