Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $238k initial cash invested.
-5.24%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$8,316
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,316 income − $9,355 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,316
Total Expenses
$9,355
Mortgage P&I
62%
$5,188
Property Taxes
12%
$1,015
Home Insurance
4%
$324
HOA
0%
$0
Property Management
12%
$998
CapEx
4%
$333
Vacancy
3%
$249
Maintenance
4%
$333
Other
11%
$915