Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.44% first-year return on $242k initial cash invested.
-23.44%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,068
Rent
-$4,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $6,799 expenses = $4,731 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$6,799
Mortgage P&I
256%
$5,284
Property Taxes
20%
$417
Home Insurance
19%
$395
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227