Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.16% first-year return on $239k initial cash invested.
-12.16%
Cash On Cash
3.98%
Cap Rate
0.61
DSCR
$5,838
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,838 income − $8,261 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,838
Total Expenses
$8,261
Mortgage P&I
97%
$5,685
Property Taxes
4%
$212
Home Insurance
6%
$368
HOA
0%
$10
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642