Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.37% first-year return on $239k initial cash invested.
-20.37%
Cash On Cash
2.21%
Cap Rate
0.33
DSCR
$4,380
Rent
-$4,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,380 income − $8,428 expenses = $4,048 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,380
Total Expenses
$8,428
Mortgage P&I
133%
$5,811
Property Taxes
11%
$491
Home Insurance
8%
$368
HOA
6%
$269
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482