Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.95% first-year return on $215k initial cash invested.
-3.95%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$7,666
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,666 income − $8,372 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,366
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,666
Total Expenses
$8,372
Mortgage P&I
61%
$4,651
Property Taxes
10%
$771
Home Insurance
4%
$343
HOA
0%
$0
Property Management
12%
$920
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$843