Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.35% first-year return on $236k initial cash invested.
-17.35%
Cash On Cash
2.89%
Cap Rate
0.44
DSCR
$5,439
Rent
-$3,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,439 income − $8,854 expenses = $3,415 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,439
Total Expenses
$8,854
Mortgage P&I
105%
$5,704
Property Taxes
18%
$959
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598