Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $230k initial cash invested.
-11.17%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$7,056
Rent
-$2,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,056 income − $9,196 expenses = $2,140 out of pocket
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,089
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,056
Total Expenses
$9,196
Mortgage P&I
72%
$5,093
Property Taxes
10%
$674
Home Insurance
5%
$385
HOA
9%
$645
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776