Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $219k initial cash invested.
-7.56%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$6,903
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,903 income − $8,285 expenses = $1,382 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,903
Total Expenses
$8,285
Mortgage P&I
70%
$4,812
Property Taxes
9%
$621
Home Insurance
5%
$341
HOA
2%
$165
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759