Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $238k initial cash invested.
-2.14%
Cash On Cash
6.62%
Cap Rate
1
DSCR
$10,214
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,214 income − $10,640 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,214
Total Expenses
$10,640
Mortgage P&I
57%
$5,805
Property Taxes
9%
$959
Home Insurance
4%
$402
HOA
0%
$0
Property Management
12%
$1,226
CapEx
4%
$409
Vacancy
3%
$306
Maintenance
4%
$409
Other
11%
$1,124