Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.3% first-year return on $216k initial cash invested.
-13.3%
Cash On Cash
4.08%
Cap Rate
0.6
DSCR
$6,357
Rent
-$2,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,357 income − $8,746 expenses = $2,389 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,357
Total Expenses
$8,746
Mortgage P&I
84%
$5,331
Property Taxes
15%
$923
Home Insurance
5%
$331
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699