Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.59% first-year return on $219k initial cash invested.
-13.59%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$5,658
Rent
-$2,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,658 income − $8,134 expenses = $2,476 out of pocket
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,555
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,658
Total Expenses
$8,134
Mortgage P&I
85%
$4,822
Property Taxes
19%
$1,051
Home Insurance
6%
$338
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622