Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $215k initial cash invested.
-10.18%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$6,027
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,027 income − $7,853 expenses = $1,826 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,397
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,027
Total Expenses
$7,853
Mortgage P&I
77%
$4,642
Property Taxes
14%
$830
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663