Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $238k initial cash invested.
-15.88%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,719
Rent
-$3,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,719 income − $7,866 expenses = $3,147 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,719
Total Expenses
$7,866
Mortgage P&I
110%
$5,200
Property Taxes
14%
$676
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519