Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $233k initial cash invested.
-12.42%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$6,168
Rent
-$2,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,168 income − $8,583 expenses = $2,415 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,253
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,168
Total Expenses
$8,583
Mortgage P&I
84%
$5,156
Property Taxes
16%
$962
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678