Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $238k initial cash invested.
-4.43%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$7,352
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,352 income − $8,231 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,352
Total Expenses
$8,231
Mortgage P&I
71%
$5,190
Property Taxes
2%
$114
Home Insurance
5%
$367
HOA
1%
$60
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809