Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.09% first-year return on $229k initial cash invested.
-11.09%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$6,354
Rent
-$2,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,354 income − $8,467 expenses = $2,113 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,029
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,354
Total Expenses
$8,467
Mortgage P&I
79%
$5,026
Property Taxes
15%
$922
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699