Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.82% first-year return on $241k initial cash invested.
-4.82%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$8,854
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,854 income − $9,824 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,854
Total Expenses
$9,824
Mortgage P&I
60%
$5,281
Property Taxes
11%
$979
Home Insurance
4%
$329
HOA
3%
$225
Property Management
12%
$1,062
CapEx
4%
$354
Vacancy
3%
$266
Maintenance
4%
$354
Other
11%
$974