Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.6% first-year return on $239k initial cash invested.
-15.6%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$5,016
Rent
-$3,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $8,129 expenses = $3,113 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,016
Total Expenses
$8,129
Mortgage P&I
108%
$5,442
Property Taxes
12%
$596
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552