Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $233k initial cash invested.
-11.85%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$7,184
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,184 income − $9,482 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,184
Total Expenses
$9,482
Mortgage P&I
71%
$5,102
Property Taxes
22%
$1,562
Home Insurance
5%
$376
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790