Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.94% first-year return on $236k initial cash invested.
-15.94%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$3,814
Rent
-$3,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $6,946 expenses = $3,132 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,374
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$6,946
Mortgage P&I
134%
$5,109
Property Taxes
4%
$154
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420