Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.22% first-year return on $239k initial cash invested.
-18.22%
Cash On Cash
2.54%
Cap Rate
0.39
DSCR
$4,239
Rent
-$3,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $7,860 expenses = $3,621 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,239
Total Expenses
$7,860
Mortgage P&I
134%
$5,676
Property Taxes
9%
$374
Home Insurance
9%
$368
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466