Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $234k initial cash invested.
-17.88%
Cash On Cash
2.38%
Cap Rate
0.38
DSCR
$5,292
Rent
-$3,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,292 income − $8,783 expenses = $3,491 out of pocket
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,292
Total Expenses
$8,783
Mortgage P&I
101%
$5,319
Property Taxes
18%
$956
Home Insurance
13%
$700
HOA
0%
$8
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582