Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $216k initial cash invested.
-11.87%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$5,416
Rent
-$2,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,416 income − $7,551 expenses = $2,135 out of pocket
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,418
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,416
Total Expenses
$7,551
Mortgage P&I
89%
$4,809
Property Taxes
11%
$585
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596