Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.35% first-year return on $238k initial cash invested.
-18.35%
Cash On Cash
2.33%
Cap Rate
0.37
DSCR
$3,908
Rent
-$3,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $7,548 expenses = $3,640 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,476
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$7,548
Mortgage P&I
141%
$5,518
Property Taxes
8%
$317
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430