Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.38% first-year return on $239k initial cash invested.
-19.38%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$4,742
Rent
-$3,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $8,603 expenses = $3,861 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,742
Total Expenses
$8,603
Mortgage P&I
115%
$5,472
Property Taxes
16%
$760
Home Insurance
8%
$383
HOA
8%
$375
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522