Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.82% first-year return on $241k initial cash invested.
-16.82%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$5,199
Rent
-$3,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,199 income − $8,572 expenses = $3,373 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$8,572
Mortgage P&I
106%
$5,536
Property Taxes
16%
$819
Home Insurance
8%
$402
HOA
1%
$47
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572