Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.38% first-year return on $233k initial cash invested.
-16.38%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$5,090
Rent
-$3,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,090 income − $8,265 expenses = $3,175 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$8,265
Mortgage P&I
100%
$5,107
Property Taxes
17%
$882
Home Insurance
7%
$368
HOA
3%
$176
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560