Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $215k initial cash invested.
-8.85%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$7,299
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,299 income − $8,884 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,299
Total Expenses
$8,884
Mortgage P&I
65%
$4,769
Property Taxes
18%
$1,284
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803