Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $239k initial cash invested.
-11.05%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$6,351
Rent
-$2,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,351 income − $8,555 expenses = $2,204 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,538
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,351
Total Expenses
$8,555
Mortgage P&I
82%
$5,182
Property Taxes
13%
$837
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699