Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.41% first-year return on $234k initial cash invested.
-22.41%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,800
Rent
-$4,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $7,165 expenses = $4,365 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,271
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$7,165
Mortgage P&I
186%
$5,194
Property Taxes
23%
$634
Home Insurance
14%
$385
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308