Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.29% first-year return on $239k initial cash invested.
-16.29%
Cash On Cash
3.07%
Cap Rate
0.47
DSCR
$5,073
Rent
-$3,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $8,310 expenses = $3,237 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
$5,073
Total Expenses
$8,310
Mortgage P&I
113%
$5,722
Property Taxes
10%
$495
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558