Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $217k initial cash invested.
-7.05%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$7,032
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,032 income − $8,305 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,032
Total Expenses
$8,305
Mortgage P&I
67%
$4,738
Property Taxes
12%
$838
Home Insurance
5%
$338
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774