Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $234k initial cash invested.
-14.59%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$5,960
Rent
-$2,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,960 income − $8,802 expenses = $2,842 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,276
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,960
Total Expenses
$8,802
Mortgage P&I
88%
$5,219
Property Taxes
9%
$544
Home Insurance
6%
$367
HOA
11%
$646
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$656