Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $230k initial cash invested.
-9.94%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$6,428
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,428 income − $8,329 expenses = $1,901 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,075
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,428
Total Expenses
$8,329
Mortgage P&I
78%
$5,020
Property Taxes
12%
$756
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707