Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $216k initial cash invested.
-10.19%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$5,688
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,688 income − $7,526 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,452
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,688
Total Expenses
$7,526
Mortgage P&I
83%
$4,720
Property Taxes
9%
$529
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626