Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.32% first-year return on $231k initial cash invested.
-11.32%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$6,232
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,232 income − $8,408 expenses = $2,176 out of pocket
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,129
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,232
Total Expenses
$8,408
Mortgage P&I
82%
$5,113
Property Taxes
13%
$827
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686