Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.06% first-year return on $233k initial cash invested.
-18.06%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$4,716
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,716 income − $8,227 expenses = $3,511 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,716
Total Expenses
$8,227
Mortgage P&I
111%
$5,256
Property Taxes
21%
$1,008
Home Insurance
8%
$359
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519