Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.98% first-year return on $238k initial cash invested.
-19.98%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$2,776
Rent
-$3,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $6,746 expenses = $3,970 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$6,746
Mortgage P&I
190%
$5,277
Property Taxes
6%
$158
Home Insurance
13%
$368
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305