Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.92% first-year return on $218k initial cash invested.
-11.92%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$5,565
Rent
-$2,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,565 income − $7,727 expenses = $2,162 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,507
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,565
Total Expenses
$7,727
Mortgage P&I
87%
$4,844
Property Taxes
11%
$605
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612