Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.31% first-year return on $215k initial cash invested.
-5.31%
Cash On Cash
5.35%
Cap Rate
0.86
DSCR
$7,050
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,050 income − $8,000 expenses = $950 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,050
Total Expenses
$8,000
Mortgage P&I
69%
$4,843
Property Taxes
6%
$411
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776