Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.92% first-year return on $233k initial cash invested.
-17.92%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$4,293
Rent
-$3,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $7,765 expenses = $3,472 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$7,765
Mortgage P&I
126%
$5,389
Property Taxes
12%
$531
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472