Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.62% first-year return on $230k initial cash invested.
-12.62%
Cash On Cash
3.81%
Cap Rate
0.6
DSCR
$6,106
Rent
-$2,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,106 income − $8,521 expenses = $2,415 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,106
Total Expenses
$8,521
Mortgage P&I
88%
$5,373
Property Taxes
14%
$827
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672