Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $233k initial cash invested.
-9.84%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$6,093
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,093 income − $8,003 expenses = $1,910 out of pocket
Investment Breakdown
|
Purchase Price
$1023k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,093
Total Expenses
$8,003
Mortgage P&I
84%
$5,125
Property Taxes
7%
$447
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670