Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $217k initial cash invested.
-3.45%
Cash On Cash
5.41%
Cap Rate
0.93
DSCR
$7,941
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,941 income − $8,565 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,473
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,941
Total Expenses
$8,565
Mortgage P&I
58%
$4,577
Property Taxes
12%
$946
Home Insurance
4%
$341
HOA
0%
$0
Property Management
12%
$953
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874