Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $217k initial cash invested.
-8.53%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$6,166
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,166 income − $7,711 expenses = $1,545 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,487
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,166
Total Expenses
$7,711
Mortgage P&I
77%
$4,749
Property Taxes
9%
$524
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678