Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $215k initial cash invested.
-9.13%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$5,949
Rent
-$1,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,949 income − $7,588 expenses = $1,639 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,396
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,949
Total Expenses
$7,588
Mortgage P&I
79%
$4,677
Property Taxes
7%
$404
Home Insurance
8%
$485
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654