Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.42% first-year return on $238k initial cash invested.
-15.42%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$4,203
Rent
-$3,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $7,265 expenses = $3,062 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$7,265
Mortgage P&I
127%
$5,321
Property Taxes
3%
$139
Home Insurance
9%
$367
HOA
0%
$10
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462