Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.93% first-year return on $236k initial cash invested.
-16.93%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$5,218
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $8,550 expenses = $3,332 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$8,550
Mortgage P&I
105%
$5,471
Property Taxes
18%
$919
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574