Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.65% first-year return on $239k initial cash invested.
-22.65%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,072
Rent
-$4,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $7,576 expenses = $4,504 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,505
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$7,576
Mortgage P&I
171%
$5,260
Property Taxes
29%
$886
Home Insurance
13%
$385
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338