Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $233k initial cash invested.
-16.32%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,644
Rent
-$3,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $7,808 expenses = $3,164 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$7,808
Mortgage P&I
111%
$5,151
Property Taxes
15%
$702
Home Insurance
8%
$376
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511