Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.02% first-year return on $239k initial cash invested.
-16.02%
Cash On Cash
3.32%
Cap Rate
0.5
DSCR
$6,064
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,064 income − $9,257 expenses = $3,193 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,064
Total Expenses
$9,257
Mortgage P&I
97%
$5,862
Property Taxes
16%
$982
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667