Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.24% first-year return on $236k initial cash invested.
-21.24%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,176
Rent
-$4,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $6,361 expenses = $4,185 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$6,361
Mortgage P&I
237%
$5,147
Property Taxes
5%
$98
Home Insurance
17%
$364
HOA
1%
$13
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239