Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $239k initial cash invested.
-13.67%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$5,708
Rent
-$2,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,708 income − $8,424 expenses = $2,716 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
$5,708
Total Expenses
$8,424
Mortgage P&I
93%
$5,317
Property Taxes
14%
$799
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628