Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.87% first-year return on $229k initial cash invested.
-18.87%
Cash On Cash
2.55%
Cap Rate
0.38
DSCR
$4,196
Rent
-$3,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,196 income − $7,790 expenses = $3,594 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,028
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$7,790
Mortgage P&I
132%
$5,555
Property Taxes
10%
$439
Home Insurance
9%
$368
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462