Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.02% first-year return on $235k initial cash invested.
-17.02%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$5,067
Rent
-$3,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $8,395 expenses = $3,328 out of pocket
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$206k
Closing costs
1%
$10,318
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,067
Total Expenses
$8,395
Mortgage P&I
101%
$5,099
Property Taxes
14%
$698
Home Insurance
17%
$875
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557