Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $217k initial cash invested.
-4.8%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$7,048
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,048 income − $7,917 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,048
Total Expenses
$7,917
Mortgage P&I
67%
$4,724
Property Taxes
7%
$465
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775