Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.08% first-year return on $229k initial cash invested.
-15.08%
Cash On Cash
3.16%
Cap Rate
0.5
DSCR
$5,254
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $8,127 expenses = $2,873 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,026
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$8,127
Mortgage P&I
101%
$5,300
Property Taxes
7%
$360
Home Insurance
8%
$394
HOA
5%
$287
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578