Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $238k initial cash invested.
-17.94%
Cash On Cash
2.63%
Cap Rate
0.41
DSCR
$4,938
Rent
-$3,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $8,493 expenses = $3,555 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$8,493
Mortgage P&I
114%
$5,652
Property Taxes
16%
$788
Home Insurance
8%
$373
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543