Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.67% first-year return on $232k initial cash invested.
-16.67%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$5,134
Rent
-$3,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $8,350 expenses = $3,216 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$203k
Closing costs
1%
$10,169
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$8,350
Mortgage P&I
102%
$5,216
Property Taxes
20%
$1,005
Home Insurance
7%
$384
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565