Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $217k initial cash invested.
-3.07%
Cash On Cash
6.04%
Cap Rate
0.96
DSCR
$8,620
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,620 income − $9,175 expenses = $555 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,620
Total Expenses
$9,175
Mortgage P&I
58%
$4,978
Property Taxes
11%
$934
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$1,034
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$948