Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $217k initial cash invested.
-9.44%
Cash On Cash
4.81%
Cap Rate
0.73
DSCR
$7,310
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,310 income − $9,013 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,310
Total Expenses
$9,013
Mortgage P&I
71%
$5,205
Property Taxes
13%
$974
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804