Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $215k initial cash invested.
-11.36%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$6,970
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,970 income − $9,009 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,401
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,970
Total Expenses
$9,009
Mortgage P&I
71%
$4,965
Property Taxes
11%
$787
Home Insurance
4%
$312
HOA
8%
$575
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767