Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.84% first-year return on $239k initial cash invested.
-13.84%
Cash On Cash
3.69%
Cap Rate
0.56
DSCR
$6,470
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,470 income − $9,221 expenses = $2,751 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
$6,470
Total Expenses
$9,221
Mortgage P&I
88%
$5,717
Property Taxes
14%
$936
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712