Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $232k initial cash invested.
-12.42%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$6,015
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,015 income − $8,412 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$203k
Closing costs
1%
$10,168
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,015
Total Expenses
$8,412
Mortgage P&I
85%
$5,093
Property Taxes
15%
$923
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662