Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $233k initial cash invested.
-10.07%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$6,219
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,219 income − $8,176 expenses = $1,957 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,219
Total Expenses
$8,176
Mortgage P&I
82%
$5,128
Property Taxes
7%
$459
Home Insurance
6%
$359
HOA
2%
$115
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684