Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $233k initial cash invested.
-5.49%
Cash On Cash
5.68%
Cap Rate
0.87
DSCR
$8,748
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,748 income − $9,815 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,748
Total Expenses
$9,815
Mortgage P&I
64%
$5,568
Property Taxes
10%
$914
Home Insurance
4%
$359
HOA
0%
$0
Property Management
12%
$1,050
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$962