Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $231k initial cash invested.
-12.38%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$6,232
Rent
-$2,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,232 income − $8,611 expenses = $2,379 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$202k
Closing costs
1%
$10,124
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,232
Total Expenses
$8,611
Mortgage P&I
82%
$5,125
Property Taxes
16%
$1,008
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686