Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.45% first-year return on $215k initial cash invested.
-13.45%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$5,148
Rent
-$2,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $7,561 expenses = $2,413 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,148
Total Expenses
$7,561
Mortgage P&I
92%
$4,723
Property Taxes
11%
$582
Home Insurance
6%
$332
HOA
3%
$174
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566