Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $241k initial cash invested.
-17.49%
Cash On Cash
2.82%
Cap Rate
0.43
DSCR
$5,548
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,548 income − $9,064 expenses = $3,516 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,629
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,548
Total Expenses
$9,064
Mortgage P&I
104%
$5,789
Property Taxes
16%
$869
Home Insurance
7%
$385
HOA
2%
$135
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610