Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $238k initial cash invested.
-13.25%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$5,085
Rent
-$2,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $7,714 expenses = $2,629 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$7,714
Mortgage P&I
103%
$5,253
Property Taxes
7%
$366
Home Insurance
7%
$367
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559