Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $238k initial cash invested.
-13.58%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$4,869
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $7,557 expenses = $2,688 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,453
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,869
Total Expenses
$7,557
Mortgage P&I
111%
$5,387
Property Taxes
3%
$133
Home Insurance
8%
$381
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536