Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.42% first-year return on $216k initial cash invested.
-6.42%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$6,708
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,708 income − $7,865 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,708
Total Expenses
$7,865
Mortgage P&I
69%
$4,644
Property Taxes
6%
$397
Home Insurance
7%
$453
HOA
1%
$91
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738