Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.81% first-year return on $234k initial cash invested.
-16.81%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$4,262
Rent
-$3,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $7,547 expenses = $3,285 out of pocket
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,309
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$7,547
Mortgage P&I
123%
$5,227
Property Taxes
8%
$347
Home Insurance
12%
$525
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469