Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $237k initial cash invested.
-15.97%
Cash On Cash
2.97%
Cap Rate
0.47
DSCR
$5,568
Rent
-$3,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,568 income − $8,722 expenses = $3,154 out of pocket
Investment Breakdown
|
Purchase Price
$1043k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,568
Total Expenses
$8,722
Mortgage P&I
99%
$5,509
Property Taxes
17%
$974
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612