Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.05% first-year return on $218k initial cash invested.
-9.05%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$6,501
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,501 income − $8,143 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,501
Total Expenses
$8,143
Mortgage P&I
74%
$4,803
Property Taxes
12%
$758
Home Insurance
5%
$332
HOA
1%
$40
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715