Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.14% first-year return on $239k initial cash invested.
-22.14%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$3,111
Rent
-$4,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $7,525 expenses = $4,414 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,536
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$7,525
Mortgage P&I
180%
$5,590
Property Taxes
16%
$494
Home Insurance
12%
$385
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342