Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $231k initial cash invested.
-10.65%
Cash On Cash
4.21%
Cap Rate
0.67
DSCR
$7,074
Rent
-$2,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,074 income − $9,121 expenses = $2,047 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$202k
Closing costs
1%
$10,124
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,074
Total Expenses
$9,121
Mortgage P&I
75%
$5,319
Property Taxes
14%
$980
Home Insurance
5%
$368
HOA
1%
$49
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778