Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $238k initial cash invested.
-2.35%
Cash On Cash
6.08%
Cap Rate
0.98
DSCR
$8,416
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,416 income − $8,883 expenses = $467 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%
$10,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,416
Total Expenses
$8,883
Mortgage P&I
65%
$5,448
Property Taxes
1%
$110
Home Insurance
5%
$385
HOA
1%
$78
Property Management
12%
$1,010
CapEx
4%
$337
Vacancy
3%
$252
Maintenance
4%
$337
Other
11%
$926