Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.83% first-year return on $232k initial cash invested.
-13.83%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$5,166
Rent
-$2,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,166 income − $7,841 expenses = $2,675 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,195
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,166
Total Expenses
$7,841
Mortgage P&I
98%
$5,072
Property Taxes
12%
$644
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568