Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $236k initial cash invested.
-14.97%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$4,902
Rent
-$2,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $7,851 expenses = $2,949 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,396
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$7,851
Mortgage P&I
110%
$5,371
Property Taxes
9%
$438
Home Insurance
8%
$376
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539