Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $233k initial cash invested.
-11.56%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$6,720
Rent
-$2,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,720 income − $8,966 expenses = $2,246 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,720
Total Expenses
$8,966
Mortgage P&I
78%
$5,269
Property Taxes
15%
$1,034
Home Insurance
6%
$378
HOA
0%
$0
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739