Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $215k initial cash invested.
-6.06%
Cash On Cash
5.07%
Cap Rate
0.83
DSCR
$7,479
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,479 income − $8,564 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,374
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,479
Total Expenses
$8,564
Mortgage P&I
63%
$4,747
Property Taxes
12%
$929
Home Insurance
5%
$346
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$823