Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $218k initial cash invested.
-8.91%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$5,895
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,895 income − $7,510 expenses = $1,615 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,506
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,895
Total Expenses
$7,510
Mortgage P&I
80%
$4,707
Property Taxes
8%
$484
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648