Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.69% first-year return on $231k initial cash invested.
-14.69%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$5,145
Rent
-$2,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,145 income − $7,971 expenses = $2,826 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,139
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,145
Total Expenses
$7,971
Mortgage P&I
98%
$5,049
Property Taxes
15%
$788
Home Insurance
7%
$364
HOA
0%
$21
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566