Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.65% first-year return on $217k initial cash invested.
-9.65%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$5,894
Rent
-$1,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,894 income − $7,639 expenses = $1,745 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%
$9,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,894
Total Expenses
$7,639
Mortgage P&I
80%
$4,728
Property Taxes
8%
$484
Home Insurance
6%
$350
HOA
1%
$73
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648