Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $238k initial cash invested.
-5.35%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$7,214
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,214 income − $8,276 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,214
Total Expenses
$8,276
Mortgage P&I
73%
$5,294
Property Taxes
2%
$161
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$866
CapEx
4%
$289
Vacancy
3%
$216
Maintenance
4%
$289
Other
11%
$794