Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $233k initial cash invested.
-6.23%
Cash On Cash
5.07%
Cap Rate
0.83
DSCR
$7,772
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,772 income − $8,980 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,219
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,772
Total Expenses
$8,980
Mortgage P&I
67%
$5,214
Property Taxes
10%
$794
Home Insurance
4%
$329
HOA
0%
$0
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855