Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.69% first-year return on $231k initial cash invested.
-2.69%
Cash On Cash
5.83%
Cap Rate
0.96
DSCR
$7,936
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,936 income − $8,453 expenses = $517 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%
$10,128
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,936
Total Expenses
$8,453
Mortgage P&I
65%
$5,121
Property Taxes
3%
$268
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$952
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$873