Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.89% first-year return on $238k initial cash invested.
-4.89%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$6,892
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,496
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,892
Total Expenses
$7,864
Mortgage P&I
75%
$5,136
Property Taxes
2%
$109
Home Insurance
4%
$275
HOA
0%
$0
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758