Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $232k initial cash invested.
-14.97%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,502
Rent
-$2,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $7,399 expenses = $2,897 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$7,399
Mortgage P&I
112%
$5,046
Property Taxes
10%
$440
Home Insurance
9%
$383
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495