Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.9% first-year return on $217k initial cash invested.
-5.9%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$7,132
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,132 income − $8,198 expenses = $1,066 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,476
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,132
Total Expenses
$8,198
Mortgage P&I
66%
$4,679
Property Taxes
10%
$744
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785