Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.17% first-year return on $238k initial cash invested.
-18.17%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$4,227
Rent
-$3,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $7,827 expenses = $3,600 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,227
Total Expenses
$7,827
Mortgage P&I
123%
$5,186
Property Taxes
14%
$592
Home Insurance
14%
$612
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465