Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $217k initial cash invested.
-11.12%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$5,943
Rent
-$2,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,943 income − $7,951 expenses = $2,008 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,943
Total Expenses
$7,951
Mortgage P&I
77%
$4,601
Property Taxes
17%
$997
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654