Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.93% first-year return on $238k initial cash invested.
-16.93%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$4,420
Rent
-$3,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,420 income − $7,782 expenses = $3,362 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,420
Total Expenses
$7,782
Mortgage P&I
119%
$5,253
Property Taxes
12%
$551
Home Insurance
8%
$367
HOA
2%
$108
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486