Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13% first-year return on $233k initial cash invested.
-13%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$6,050
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,050 income − $8,571 expenses = $2,521 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,223
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,050
Total Expenses
$8,571
Mortgage P&I
85%
$5,113
Property Taxes
17%
$1,032
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666