Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24% first-year return on $231k initial cash invested.
-24%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$2,068
Rent
-$4,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $6,685 expenses = $4,617 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,137
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$6,685
Mortgage P&I
253%
$5,228
Property Taxes
18%
$378
Home Insurance
18%
$376
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227