Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.3% first-year return on $239k initial cash invested.
-17.3%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$5,452
Rent
-$3,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $8,891 expenses = $3,439 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,452
Total Expenses
$8,891
Mortgage P&I
105%
$5,715
Property Taxes
18%
$954
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600