Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.15% first-year return on $230k initial cash invested.
-17.15%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,784
Rent
-$3,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $7,067 expenses = $3,283 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$7,067
Mortgage P&I
132%
$5,008
Property Taxes
11%
$405
Home Insurance
10%
$368
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416