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 $232k initial cash invested.
-11.85%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$5,748
Rent
-$2,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,748 income − $8,043 expenses = $2,295 out of pocket
Investment Breakdown
|
Purchase Price
$1021k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$8,043
Mortgage P&I
90%
$5,147
Property Taxes
10%
$574
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632