Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.02% first-year return on $239k initial cash invested.
-15.02%
Cash On Cash
3.19%
Cap Rate
0.5
DSCR
$5,864
Rent
-$2,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,864 income − $8,853 expenses = $2,989 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,864
Total Expenses
$8,853
Mortgage P&I
95%
$5,551
Property Taxes
16%
$936
Home Insurance
6%
$371
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645