Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $215k initial cash invested.
-9.35%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$5,500
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,500 income − $7,178 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,500
Total Expenses
$7,178
Mortgage P&I
86%
$4,744
Property Taxes
4%
$235
Home Insurance
6%
$329
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605