Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $230k initial cash invested.
-16.09%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$4,305
Rent
-$3,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $7,382 expenses = $3,077 out of pocket
Investment Breakdown
|
Purchase Price
$1007k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$201k
Closing costs
1%
$10,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,305
Total Expenses
$7,382
Mortgage P&I
116%
$5,005
Property Taxes
15%
$627
Home Insurance
7%
$280
HOA
0%
$6
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474