Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $231k initial cash invested.
-8.03%
Cash On Cash
4.91%
Cap Rate
0.77
DSCR
$7,878
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,878 income − $9,424 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$1015k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,878
Total Expenses
$9,424
Mortgage P&I
68%
$5,383
Property Taxes
13%
$1,003
Home Insurance
5%
$360
HOA
0%
$0
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$867