Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $239k initial cash invested.
-12.34%
Cash On Cash
4.11%
Cap Rate
0.62
DSCR
$5,858
Rent
-$2,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,858 income − $8,311 expenses = $2,453 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
$5,858
Total Expenses
$8,311
Mortgage P&I
99%
$5,812
Property Taxes
2%
$130
Home Insurance
6%
$368
HOA
0%
$10
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644