Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $219k initial cash invested.
-6.59%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$5,930
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,930 income − $7,135 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,930
Total Expenses
$7,135
Mortgage P&I
79%
$4,674
Property Taxes
2%
$109
Home Insurance
6%
$336
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652