Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $217k initial cash invested.
-11.44%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$5,312
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,312 income − $7,381 expenses = $2,069 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$7,381
Mortgage P&I
89%
$4,738
Property Taxes
9%
$494
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584