Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $232k initial cash invested.
-14.77%
Cash On Cash
3.64%
Cap Rate
0.54
DSCR
$5,697
Rent
-$2,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,697 income − $8,548 expenses = $2,851 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$203k
Closing costs
1%
$10,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,697
Total Expenses
$8,548
Mortgage P&I
100%
$5,709
Property Taxes
9%
$509
Home Insurance
6%
$367
HOA
0%
$25
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627