Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.1% first-year return on $233k initial cash invested.
-16.1%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$4,377
Rent
-$3,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $7,506 expenses = $3,129 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$7,506
Mortgage P&I
119%
$5,208
Property Taxes
10%
$452
Home Insurance
8%
$359
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481