Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.03% first-year return on $217k initial cash invested.
-2.03%
Cash On Cash
6.13%
Cap Rate
1
DSCR
$8,784
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,784 income − $9,151 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,489
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,784
Total Expenses
$9,151
Mortgage P&I
55%
$4,865
Property Taxes
10%
$889
Home Insurance
5%
$411
HOA
0%
$0
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$264
Maintenance
4%
$351
Other
11%
$966