Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.86% first-year return on $231k initial cash invested.
-16.86%
Cash On Cash
2.67%
Cap Rate
0.43
DSCR
$5,066
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,066 income − $8,311 expenses = $3,245 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,140
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,066
Total Expenses
$8,311
Mortgage P&I
105%
$5,301
Property Taxes
18%
$919
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557