Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.6% first-year return on $241k initial cash invested.
-16.6%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$4,252
Rent
-$3,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $7,589 expenses = $3,337 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,631
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$7,589
Mortgage P&I
124%
$5,261
Property Taxes
12%
$497
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468