Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.62% first-year return on $239k initial cash invested.
-20.62%
Cash On Cash
1.87%
Cap Rate
0.29
DSCR
$4,354
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $8,461 expenses = $4,107 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$8,461
Mortgage P&I
128%
$5,569
Property Taxes
24%
$1,027
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479