Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $215k initial cash invested.
-6.38%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$6,958
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,958 income − $8,102 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,958
Total Expenses
$8,102
Mortgage P&I
67%
$4,694
Property Taxes
10%
$711
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765