Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.04% first-year return on $241k initial cash invested.
-19.04%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$5,300
Rent
-$3,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,300 income − $9,118 expenses = $3,818 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,300
Total Expenses
$9,118
Mortgage P&I
106%
$5,623
Property Taxes
18%
$944
Home Insurance
7%
$378
HOA
7%
$371
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583