Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.67% first-year return on $239k initial cash invested.
-14.67%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$6,010
Rent
-$2,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,010 income − $8,926 expenses = $2,916 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.8%
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
$6,010
Total Expenses
$8,926
Mortgage P&I
91%
$5,448
Property Taxes
18%
$1,068
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661