Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.57% first-year return on $216k initial cash invested.
-3.57%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$8,072
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,072 income − $8,716 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.4%
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
$8,072
Total Expenses
$8,716
Mortgage P&I
59%
$4,747
Property Taxes
11%
$926
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$969
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$888