Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.37% first-year return on $230k initial cash invested.
-14.37%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$5,376
Rent
-$2,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $8,131 expenses = $2,755 out of pocket
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,097
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$8,131
Mortgage P&I
93%
$5,015
Property Taxes
18%
$963
Home Insurance
6%
$326
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591