Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $217k initial cash invested.
-10.76%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$6,094
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,094 income − $8,037 expenses = $1,943 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,094
Total Expenses
$8,037
Mortgage P&I
77%
$4,701
Property Taxes
15%
$928
Home Insurance
6%
$336
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670