Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $234k initial cash invested.
-14.97%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$4,874
Rent
-$2,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,874 income − $7,786 expenses = $2,912 out of pocket
Investment Breakdown
|
Purchase Price
$1026k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,262
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,874
Total Expenses
$7,786
Mortgage P&I
104%
$5,082
Property Taxes
14%
$679
Home Insurance
8%
$368
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536