Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $238k initial cash invested.
-15.68%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$5,214
Rent
-$3,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,214 income − $8,320 expenses = $3,106 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,214
Total Expenses
$8,320
Mortgage P&I
102%
$5,313
Property Taxes
16%
$857
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574