Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.7% first-year return on $241k initial cash invested.
-19.7%
Cash On Cash
2.04%
Cap Rate
0.32
DSCR
$4,132
Rent
-$3,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,132 income − $8,084 expenses = $3,952 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,606
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,132
Total Expenses
$8,084
Mortgage P&I
135%
$5,587
Property Taxes
17%
$682
Home Insurance
9%
$385
HOA
1%
$25
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455