Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.44% first-year return on $239k initial cash invested.
-12.44%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$6,243
Rent
-$2,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,243 income − $8,721 expenses = $2,478 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,243
Total Expenses
$8,721
Mortgage P&I
84%
$5,246
Property Taxes
16%
$976
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687