Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.46% first-year return on $237k initial cash invested.
-18.46%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,084
Rent
-$3,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $7,727 expenses = $3,643 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,084
Total Expenses
$7,727
Mortgage P&I
129%
$5,257
Property Taxes
17%
$704
Home Insurance
9%
$378
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449