Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $230k initial cash invested.
-10.26%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$5,770
Rent
-$1,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,770 income − $7,736 expenses = $1,966 out of pocket
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,770
Total Expenses
$7,736
Mortgage P&I
88%
$5,083
Property Taxes
7%
$376
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635