Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $233k initial cash invested.
-13.25%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$5,696
Rent
-$2,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,696 income − $8,270 expenses = $2,574 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,696
Total Expenses
$8,270
Mortgage P&I
91%
$5,174
Property Taxes
14%
$790
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627