Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.44% first-year return on $216k initial cash invested.
-8.44%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$5,930
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,930 income − $7,449 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,930
Total Expenses
$7,449
Mortgage P&I
79%
$4,702
Property Taxes
7%
$390
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652