Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $230k initial cash invested.
-8.14%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$7,038
Rent
-$1,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,038 income − $8,595 expenses = $1,557 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,077
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,038
Total Expenses
$8,595
Mortgage P&I
72%
$5,077
Property Taxes
11%
$765
Home Insurance
5%
$359
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$774