Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.39% first-year return on $239k initial cash invested.
-8.39%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$6,286
Rent
-$1,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,286 income − $7,954 expenses = $1,668 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,286
Total Expenses
$7,954
Mortgage P&I
85%
$5,360
Property Taxes
1%
$90
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691