Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $217k initial cash invested.
-12.55%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$5,372
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,372 income − $7,638 expenses = $2,266 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,461
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,372
Total Expenses
$7,638
Mortgage P&I
93%
$4,990
Property Taxes
6%
$313
Home Insurance
9%
$508
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591