Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $218k initial cash invested.
-11.42%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$5,726
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,726 income − $7,802 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,726
Total Expenses
$7,802
Mortgage P&I
84%
$4,808
Property Taxes
12%
$709
Home Insurance
6%
$338
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630