Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $218k initial cash invested.
-9.45%
Cash On Cash
3.84%
Cap Rate
0.67
DSCR
$5,360
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,360 income − $7,078 expenses = $1,718 out of pocket
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,526
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,360
Total Expenses
$7,078
Mortgage P&I
85%
$4,550
Property Taxes
5%
$254
Home Insurance
6%
$332
HOA
2%
$120
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590