Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.54% first-year return on $219k initial cash invested.
-12.54%
Cash On Cash
3.98%
Cap Rate
0.61
DSCR
$5,830
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,830 income − $8,118 expenses = $2,288 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,830
Total Expenses
$8,118
Mortgage P&I
90%
$5,231
Property Taxes
10%
$555
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641