Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $219k initial cash invested.
-13.82%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$5,391
Rent
-$2,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $7,918 expenses = $2,527 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$7,918
Mortgage P&I
91%
$4,929
Property Taxes
10%
$531
Home Insurance
6%
$341
HOA
5%
$283
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593