Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.55% first-year return on $243k initial cash invested.
-18.55%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$3,180
Rent
-$3,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $6,938 expenses = $3,758 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,719
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$6,938
Mortgage P&I
178%
$5,669
Property Taxes
4%
$118
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350