Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.02% first-year return on $241k initial cash invested.
-18.02%
Cash On Cash
2.68%
Cap Rate
0.41
DSCR
$4,870
Rent
-$3,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $8,488 expenses = $3,618 out of pocket
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$8,488
Mortgage P&I
119%
$5,795
Property Taxes
13%
$654
Home Insurance
8%
$383
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536