Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.73% first-year return on $238k initial cash invested.
-19.73%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,076
Rent
-$3,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $6,982 expenses = $3,906 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$6,982
Mortgage P&I
170%
$5,240
Property Taxes
10%
$312
Home Insurance
13%
$385
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338