Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $219k initial cash invested.
-11.37%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$5,852
Rent
-$2,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,852 income − $7,925 expenses = $2,073 out of pocket
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,562
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,852
Total Expenses
$7,925
Mortgage P&I
81%
$4,764
Property Taxes
14%
$839
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644