Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.1% first-year return on $234k initial cash invested.
-16.1%
Cash On Cash
3.13%
Cap Rate
0.48
DSCR
$5,787
Rent
-$3,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $8,929 expenses = $3,142 out of pocket
Investment Breakdown
|
Purchase Price
$1029k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,293
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$8,929
Mortgage P&I
97%
$5,598
Property Taxes
17%
$997
Home Insurance
6%
$367
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637