Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.54% first-year return on $239k initial cash invested.
-11.54%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$6,669
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,669 income − $8,967 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,669
Total Expenses
$8,967
Mortgage P&I
80%
$5,343
Property Taxes
15%
$971
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734