Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.92% first-year return on $238k initial cash invested.
-14.92%
Cash On Cash
3.16%
Cap Rate
0.5
DSCR
$5,022
Rent
-$2,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $7,982 expenses = $2,960 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%
$10,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,022
Total Expenses
$7,982
Mortgage P&I
110%
$5,514
Property Taxes
7%
$375
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552