Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $239k initial cash invested.
-12.61%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$5,260
Rent
-$2,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,260 income − $7,770 expenses = $2,510 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,521
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,260
Total Expenses
$7,770
Mortgage P&I
100%
$5,274
Property Taxes
6%
$321
Home Insurance
7%
$380
HOA
0%
$7
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579