Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $239k initial cash invested.
-14.97%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$5,960
Rent
-$2,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,960 income − $8,945 expenses = $2,985 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,538
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,960
Total Expenses
$8,945
Mortgage P&I
90%
$5,339
Property Taxes
10%
$576
Home Insurance
6%
$385
HOA
10%
$619
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$656