Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.33% first-year return on $234k initial cash invested.
-17.33%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,414
Rent
-$3,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $6,788 expenses = $3,374 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$205k
Closing costs
1%
$10,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$6,788
Mortgage P&I
152%
$5,175
Property Taxes
3%
$91
Home Insurance
11%
$360
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376