Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $231k initial cash invested.
-11.67%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$5,634
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,634 income − $7,883 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$1015k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,154
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,634
Total Expenses
$7,883
Mortgage P&I
90%
$5,082
Property Taxes
10%
$536
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620