Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $219k initial cash invested.
-12.84%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$5,462
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,462 income − $7,805 expenses = $2,343 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,462
Total Expenses
$7,805
Mortgage P&I
88%
$4,825
Property Taxes
14%
$783
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601