Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $232k initial cash invested.
-9.94%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$7,222
Rent
-$1,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,222 income − $9,146 expenses = $1,924 out of pocket
Investment Breakdown
|
Purchase Price
$1021k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,209
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,222
Total Expenses
$9,146
Mortgage P&I
72%
$5,233
Property Taxes
15%
$1,072
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794