Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $238k initial cash invested.
-10.85%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$5,996
Rent
-$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,996 income − $8,152 expenses = $2,156 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,996
Total Expenses
$8,152
Mortgage P&I
87%
$5,208
Property Taxes
9%
$536
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660