Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.8% first-year return on $234k initial cash invested.
-14.8%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$5,576
Rent
-$2,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $8,459 expenses = $2,883 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,277
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,576
Total Expenses
$8,459
Mortgage P&I
91%
$5,100
Property Taxes
17%
$946
Home Insurance
7%
$368
HOA
3%
$150
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613