Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $219k initial cash invested.
-11.43%
Cash On Cash
4.3%
Cap Rate
0.65
DSCR
$6,230
Rent
-$2,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,230 income − $8,314 expenses = $2,084 out of pocket
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,560
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,230
Total Expenses
$8,314
Mortgage P&I
84%
$5,263
Property Taxes
8%
$505
Home Insurance
5%
$341
HOA
1%
$87
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685