Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.07% first-year return on $242k initial cash invested.
-18.07%
Cash On Cash
2.83%
Cap Rate
0.42
DSCR
$5,666
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,666 income − $9,314 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,681
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,666
Total Expenses
$9,314
Mortgage P&I
105%
$5,936
Property Taxes
19%
$1,068
Home Insurance
7%
$383
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623