Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.92% first-year return on $216k initial cash invested.
-12.92%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$5,727
Rent
-$2,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,727 income − $8,054 expenses = $2,327 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,727
Total Expenses
$8,054
Mortgage P&I
84%
$4,832
Property Taxes
16%
$934
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630