Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.77% first-year return on $239k initial cash invested.
-12.77%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$5,234
Rent
-$2,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,234 income − $7,772 expenses = $2,538 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,234
Total Expenses
$7,772
Mortgage P&I
100%
$5,210
Property Taxes
8%
$415
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576