Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.52% first-year return on $218k initial cash invested.
-10.52%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$7,246
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,246 income − $9,157 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,527
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,246
Total Expenses
$9,157
Mortgage P&I
65%
$4,723
Property Taxes
17%
$1,256
Home Insurance
4%
$308
HOA
6%
$406
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797