Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $215k initial cash invested.
-0.25%
Cash On Cash
6.24%
Cap Rate
1.07
DSCR
$8,644
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,644 income − $8,689 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,403
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,644
Total Expenses
$8,689
Mortgage P&I
53%
$4,589
Property Taxes
9%
$776
Home Insurance
4%
$350
HOA
0%
$35
Property Management
12%
$1,037
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$951