Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.01% first-year return on $219k initial cash invested.
-14.01%
Cash On Cash
3.3%
Cap Rate
0.53
DSCR
$5,602
Rent
-$2,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,602 income − $8,162 expenses = $2,560 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,586
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,602
Total Expenses
$8,162
Mortgage P&I
89%
$4,969
Property Taxes
17%
$946
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616