Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.27% first-year return on $236k initial cash invested.
-21.27%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,138
Rent
-$4,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $7,327 expenses = $4,189 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$7,327
Mortgage P&I
166%
$5,202
Property Taxes
22%
$693
Home Insurance
12%
$364
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345