Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.75% first-year return on $239k initial cash invested.
-21.75%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,967
Rent
-$4,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $7,290 expenses = $4,323 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,967
Total Expenses
$7,290
Mortgage P&I
180%
$5,326
Property Taxes
20%
$587
Home Insurance
12%
$368
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326