Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $219k initial cash invested.
-10.65%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$6,375
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,375 income − $8,318 expenses = $1,943 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,375
Total Expenses
$8,318
Mortgage P&I
77%
$4,885
Property Taxes
15%
$934
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701