Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.89% first-year return on $231k initial cash invested.
-14.89%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$5,428
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,428 income − $8,300 expenses = $2,872 out of pocket
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,164
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,428
Total Expenses
$8,300
Mortgage P&I
95%
$5,133
Property Taxes
18%
$954
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597