Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $219k initial cash invested.
-9.09%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$5,594
Rent
-$1,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,594 income − $7,251 expenses = $1,657 out of pocket
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,557
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,594
Total Expenses
$7,251
Mortgage P&I
85%
$4,746
Property Taxes
5%
$253
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615