Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.94% first-year return on $216k initial cash invested.
-10.94%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$6,501
Rent
-$1,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,501 income − $8,470 expenses = $1,969 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%
$9,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,501
Total Expenses
$8,470
Mortgage P&I
73%
$4,734
Property Taxes
18%
$1,155
Home Insurance
5%
$332
HOA
1%
$39
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715