Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.27% first-year return on $231k initial cash invested.
-18.27%
Cash On Cash
2.59%
Cap Rate
0.4
DSCR
$4,502
Rent
-$3,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $8,016 expenses = $3,514 out of pocket
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,134
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$8,016
Mortgage P&I
123%
$5,523
Property Taxes
14%
$618
Home Insurance
8%
$345
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495