Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $231k initial cash invested.
-10.5%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$6,711
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,711 income − $8,732 expenses = $2,021 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,138
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,711
Total Expenses
$8,732
Mortgage P&I
76%
$5,132
Property Taxes
14%
$939
Home Insurance
6%
$381
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738