Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $219k initial cash invested.
-12.26%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$5,518
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,518 income − $7,759 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,585
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,518
Total Expenses
$7,759
Mortgage P&I
87%
$4,826
Property Taxes
13%
$706
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607