Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.37% first-year return on $238k initial cash invested.
-14.37%
Cash On Cash
3.33%
Cap Rate
0.53
DSCR
$6,530
Rent
-$2,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,530 income − $9,386 expenses = $2,856 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.8%
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
$6,530
Total Expenses
$9,386
Mortgage P&I
84%
$5,504
Property Taxes
16%
$1,072
Home Insurance
6%
$385
HOA
3%
$205
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718