Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.35% first-year return on $231k initial cash invested.
-14.35%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$5,475
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $8,242 expenses = $2,767 out of pocket
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,158
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,475
Total Expenses
$8,242
Mortgage P&I
94%
$5,126
Property Taxes
16%
$888
Home Insurance
7%
$367
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602