Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.73% first-year return on $239k initial cash invested.
-12.73%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$5,889
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,889 income − $8,419 expenses = $2,530 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,889
Total Expenses
$8,419
Mortgage P&I
90%
$5,289
Property Taxes
10%
$584
Home Insurance
6%
$368
HOA
3%
$174
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648