Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.51% first-year return on $243k initial cash invested.
-17.51%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$3,789
Rent
-$3,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $7,336 expenses = $3,547 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$7,336
Mortgage P&I
143%
$5,400
Property Taxes
6%
$244
Home Insurance
11%
$402
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417