Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $215k initial cash invested.
-11.98%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$5,823
Rent
-$2,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,823 income − $7,970 expenses = $2,147 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,823
Total Expenses
$7,970
Mortgage P&I
81%
$4,688
Property Taxes
17%
$1,003
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641