Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.36% first-year return on $239k initial cash invested.
-15.36%
Cash On Cash
2.91%
Cap Rate
0.47
DSCR
$5,702
Rent
-$3,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,702 income − $8,757 expenses = $3,055 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,509
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,702
Total Expenses
$8,757
Mortgage P&I
94%
$5,378
Property Taxes
18%
$1,023
Home Insurance
7%
$418
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627