Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.5% first-year return on $233k initial cash invested.
-13.5%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$5,110
Rent
-$2,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,110 income − $7,732 expenses = $2,622 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,110
Total Expenses
$7,732
Mortgage P&I
102%
$5,200
Property Taxes
8%
$423
Home Insurance
7%
$373
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562