Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.77% first-year return on $216k initial cash invested.
-7.77%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$6,622
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,622 income − $8,023 expenses = $1,401 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,622
Total Expenses
$8,023
Mortgage P&I
71%
$4,679
Property Taxes
8%
$561
Home Insurance
5%
$332
HOA
3%
$199
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728