Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.46% first-year return on $241k initial cash invested.
-18.46%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$3,860
Rent
-$3,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $7,562 expenses = $3,702 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$7,562
Mortgage P&I
143%
$5,538
Property Taxes
9%
$329
Home Insurance
10%
$383
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425