Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.08% first-year return on $239k initial cash invested.
-15.08%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$5,884
Rent
-$2,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,884 income − $8,881 expenses = $2,997 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,884
Total Expenses
$8,881
Mortgage P&I
93%
$5,481
Property Taxes
18%
$1,032
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$177
Maintenance
4%
$235
Other
11%
$647