Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.22% first-year return on $239k initial cash invested.
-18.22%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$4,144
Rent
-$3,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $7,777 expenses = $3,633 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,144
Total Expenses
$7,777
Mortgage P&I
129%
$5,361
Property Taxes
13%
$522
Home Insurance
9%
$385
HOA
2%
$100
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456