Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $232k initial cash invested.
-9.98%
Cash On Cash
4.63%
Cap Rate
0.7
DSCR
$6,632
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,632 income − $8,560 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,178
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,632
Total Expenses
$8,560
Mortgage P&I
84%
$5,586
Property Taxes
8%
$527
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730