Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $218k initial cash invested.
-8.79%
Cash On Cash
4.68%
Cap Rate
0.74
DSCR
$6,946
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,946 income − $8,544 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,536
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,946
Total Expenses
$8,544
Mortgage P&I
73%
$5,036
Property Taxes
12%
$821
Home Insurance
5%
$325
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764