Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.22% first-year return on $233k initial cash invested.
-13.22%
Cash On Cash
3.89%
Cap Rate
0.59
DSCR
$7,116
Rent
-$2,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,116 income − $9,687 expenses = $2,571 out of pocket
Investment Breakdown
|
Purchase Price
$1026k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,257
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,116
Total Expenses
$9,687
Mortgage P&I
79%
$5,608
Property Taxes
14%
$1,024
Home Insurance
5%
$368
HOA
4%
$267
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$783