Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.53% first-year return on $233k initial cash invested.
-19.53%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$4,210
Rent
-$3,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,210 income − $8,010 expenses = $3,800 out of pocket
Investment Breakdown
|
Purchase Price
$1026k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,210
Total Expenses
$8,010
Mortgage P&I
122%
$5,147
Property Taxes
25%
$1,066
Home Insurance
9%
$367
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463