Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.7% first-year return on $239k initial cash invested.
-17.7%
Cash On Cash
2.73%
Cap Rate
0.42
DSCR
$4,348
Rent
-$3,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,348 income − $7,879 expenses = $3,531 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,348
Total Expenses
$7,879
Mortgage P&I
132%
$5,758
Property Taxes
6%
$258
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478