Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.96% first-year return on $237k initial cash invested.
-21.96%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,907
Rent
-$4,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $7,248 expenses = $4,341 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,437
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,907
Total Expenses
$7,248
Mortgage P&I
179%
$5,189
Property Taxes
24%
$686
Home Insurance
13%
$385
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320