Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $229k initial cash invested.
-13.44%
Cash On Cash
3.47%
Cap Rate
0.55
DSCR
$5,703
Rent
-$2,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,703 income − $8,263 expenses = $2,560 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,703
Total Expenses
$8,263
Mortgage P&I
92%
$5,234
Property Taxes
14%
$778
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627