Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.64% first-year return on $239k initial cash invested.
-19.64%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$2,817
Rent
-$3,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $6,721 expenses = $3,904 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,817
Total Expenses
$6,721
Mortgage P&I
191%
$5,371
Property Taxes
1%
$23
Home Insurance
13%
$368
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310