Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $239k initial cash invested.
-13.48%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$5,760
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,760 income − $8,445 expenses = $2,685 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
$5,760
Total Expenses
$8,445
Mortgage P&I
91%
$5,251
Property Taxes
15%
$868
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634