Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.19% first-year return on $217k initial cash invested.
-12.19%
Cash On Cash
3.8%
Cap Rate
0.61
DSCR
$6,134
Rent
-$2,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,134 income − $8,335 expenses = $2,201 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,459
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,134
Total Expenses
$8,335
Mortgage P&I
81%
$4,953
Property Taxes
16%
$965
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675