Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.81% first-year return on $215k initial cash invested.
-13.81%
Cash On Cash
3.64%
Cap Rate
0.56
DSCR
$5,853
Rent
-$2,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,853 income − $8,329 expenses = $2,476 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,853
Total Expenses
$8,329
Mortgage P&I
87%
$5,087
Property Taxes
16%
$923
Home Insurance
6%
$329
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644