Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $230k initial cash invested.
-12.38%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$5,472
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,472 income − $7,841 expenses = $2,369 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,080
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,472
Total Expenses
$7,841
Mortgage P&I
92%
$5,044
Property Taxes
10%
$543
Home Insurance
7%
$383
HOA
0%
$10
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602