Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $217k initial cash invested.
-7.05%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$6,933
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,933 income − $8,210 expenses = $1,277 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,933
Total Expenses
$8,210
Mortgage P&I
68%
$4,727
Property Taxes
10%
$724
Home Insurance
5%
$332
HOA
1%
$70
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763