Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.92% first-year return on $239k initial cash invested.
-19.92%
Cash On Cash
2.2%
Cap Rate
0.34
DSCR
$4,479
Rent
-$3,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,479 income − $8,446 expenses = $3,967 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$8,446
Mortgage P&I
128%
$5,721
Property Taxes
11%
$507
Home Insurance
9%
$383
HOA
7%
$313
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493