Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $232k initial cash invested.
-10.98%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$6,020
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,020 income − $8,139 expenses = $2,119 out of pocket
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,175
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,020
Total Expenses
$8,139
Mortgage P&I
84%
$5,037
Property Taxes
12%
$706
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662