Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.42% first-year return on $231k initial cash invested.
-17.42%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$4,402
Rent
-$3,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $7,751 expenses = $3,349 out of pocket
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,127
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$7,751
Mortgage P&I
118%
$5,196
Property Taxes
16%
$683
Home Insurance
9%
$376
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484