Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.11% first-year return on $216k initial cash invested.
-9.11%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$6,022
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,022 income − $7,658 expenses = $1,636 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,022
Total Expenses
$7,658
Mortgage P&I
79%
$4,730
Property Taxes
6%
$355
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662