Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.03% first-year return on $241k initial cash invested.
-19.03%
Cash On Cash
2.08%
Cap Rate
0.33
DSCR
$3,423
Rent
-$3,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $7,247 expenses = $3,824 out of pocket
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,624
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$7,247
Mortgage P&I
162%
$5,530
Property Taxes
5%
$154
Home Insurance
12%
$398
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377