Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $232k initial cash invested.
-12.66%
Cash On Cash
3.87%
Cap Rate
0.6
DSCR
$6,518
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,518 income − $8,963 expenses = $2,445 out of pocket
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,175
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,518
Total Expenses
$8,963
Mortgage P&I
84%
$5,462
Property Taxes
14%
$915
Home Insurance
6%
$369
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717