Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $217k initial cash invested.
-10.47%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$5,550
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,550 income − $7,443 expenses = $1,893 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,550
Total Expenses
$7,443
Mortgage P&I
86%
$4,751
Property Taxes
8%
$458
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610