Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $233k initial cash invested.
-12.21%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$5,716
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,716 income − $8,090 expenses = $2,374 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,253
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,716
Total Expenses
$8,090
Mortgage P&I
89%
$5,067
Property Taxes
10%
$596
Home Insurance
6%
$367
HOA
2%
$116
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629