Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -39.9% first-year return on $24,000 initial cash invested.
-39.9%
Cash On Cash
4.97%
Cap Rate
0.87
DSCR
$5,370
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,370 income − $6,168 expenses = $798 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$4,342
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$24,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,370
Total Expenses
$6,168
Mortgage P&I
81%
$4,342
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591
Projection Charts
Investment Value YoY