Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.74% first-year return on $244k initial cash invested.
-17.74%
Cash On Cash
2.37%
Cap Rate
0.38
DSCR
$4,666
Rent
-$3,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,666 income − $8,270 expenses = $3,604 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,666
Total Expenses
$8,270
Mortgage P&I
119%
$5,541
Property Taxes
13%
$593
Home Insurance
8%
$376
HOA
4%
$173
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513