Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.93% first-year return on $239k initial cash invested.
-14.93%
Cash On Cash
3.31%
Cap Rate
0.51
DSCR
$5,514
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,514 income − $8,490 expenses = $2,976 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,514
Total Expenses
$8,490
Mortgage P&I
103%
$5,658
Property Taxes
10%
$536
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607