Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $231k initial cash invested.
-14.25%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$5,151
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $7,894 expenses = $2,743 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,142
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$7,894
Mortgage P&I
98%
$5,072
Property Taxes
14%
$702
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567