Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $239k initial cash invested.
-11.67%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$6,105
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,105 income − $8,430 expenses = $2,325 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,105
Total Expenses
$8,430
Mortgage P&I
85%
$5,214
Property Taxes
13%
$764
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672