Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $239k initial cash invested.
-14.51%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$5,814
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,814 income − $8,708 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,814
Total Expenses
$8,708
Mortgage P&I
88%
$5,103
Property Taxes
22%
$1,294
Home Insurance
6%
$333
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640