Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.58% first-year return on $239k initial cash invested.
-16.58%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,089
Rent
-$3,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,089 income − $7,386 expenses = $3,297 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$7,386
Mortgage P&I
127%
$5,193
Property Taxes
10%
$416
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450