Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.43% first-year return on $238k initial cash invested.
-5.43%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$7,110
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,110 income − $8,189 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,110
Total Expenses
$8,189
Mortgage P&I
74%
$5,251
Property Taxes
2%
$154
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782