Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $231k initial cash invested.
-14.34%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$4,792
Rent
-$2,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $7,558 expenses = $2,766 out of pocket
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,164
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$7,558
Mortgage P&I
104%
$5,000
Property Taxes
11%
$531
Home Insurance
7%
$332
HOA
1%
$65
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527