Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.94% first-year return on $232k initial cash invested.
-15.94%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$5,799
Rent
-$3,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,799 income − $8,883 expenses = $3,084 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,799
Total Expenses
$8,883
Mortgage P&I
86%
$4,988
Property Taxes
24%
$1,404
Home Insurance
6%
$357
HOA
3%
$162
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638