Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.09% first-year return on $233k initial cash invested.
-18.09%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$4,185
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $7,701 expenses = $3,516 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,185
Total Expenses
$7,701
Mortgage P&I
121%
$5,053
Property Taxes
21%
$858
Home Insurance
9%
$368
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460