Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $231k initial cash invested.
-10.77%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$6,296
Rent
-$2,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,296 income − $8,369 expenses = $2,073 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,296
Total Expenses
$8,369
Mortgage P&I
82%
$5,189
Property Taxes
11%
$688
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693