Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $216k initial cash invested.
-10.97%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$5,121
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,121 income − $7,094 expenses = $1,973 out of pocket
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,121
Total Expenses
$7,094
Mortgage P&I
90%
$4,628
Property Taxes
8%
$388
Home Insurance
7%
$336
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563