Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.15% first-year return on $238k initial cash invested.
-15.15%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$5,180
Rent
-$3,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $8,187 expenses = $3,007 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,483
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$8,187
Mortgage P&I
104%
$5,362
Property Taxes
11%
$555
Home Insurance
7%
$376
HOA
3%
$133
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570