Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $215k initial cash invested.
-7.38%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$6,381
Rent
-$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,381 income − $7,704 expenses = $1,323 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,393
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,381
Total Expenses
$7,704
Mortgage P&I
74%
$4,691
Property Taxes
7%
$468
Home Insurance
5%
$350
HOA
0%
$26
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702