Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.94% first-year return on $216k initial cash invested.
-11.94%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$5,604
Rent
-$2,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,604 income − $7,758 expenses = $2,154 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,604
Total Expenses
$7,758
Mortgage P&I
83%
$4,651
Property Taxes
15%
$829
Home Insurance
6%
$334
HOA
1%
$40
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616