Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $232k initial cash invested.
-10.92%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$6,309
Rent
-$2,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,309 income − $8,422 expenses = $2,113 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,202
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,309
Total Expenses
$8,422
Mortgage P&I
80%
$5,056
Property Taxes
13%
$821
Home Insurance
6%
$368
HOA
1%
$33
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694