Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $215k initial cash invested.
-3.35%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$7,856
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,856 income − $8,456 expenses = $600 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%
$9,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,856
Total Expenses
$8,456
Mortgage P&I
61%
$4,811
Property Taxes
8%
$629
Home Insurance
4%
$345
HOA
0%
$0
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864