Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.37% first-year return on $237k initial cash invested.
-18.37%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$4,162
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,162 income − $7,784 expenses = $3,622 out of pocket
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,410
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$7,784
Mortgage P&I
131%
$5,436
Property Taxes
12%
$496
Home Insurance
9%
$385
HOA
1%
$53
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458