Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.62% first-year return on $218k initial cash invested.
-10.62%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$6,444
Rent
-$1,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,444 income − $8,371 expenses = $1,927 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,514
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,444
Total Expenses
$8,371
Mortgage P&I
75%
$4,849
Property Taxes
15%
$972
Home Insurance
5%
$342
HOA
0%
$17
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709