Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.56% first-year return on $219k initial cash invested.
-10.56%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$5,616
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $7,544 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$7,544
Mortgage P&I
84%
$4,716
Property Taxes
10%
$585
Home Insurance
6%
$333
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618