Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $219k initial cash invested.
-7.01%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$6,788
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,788 income − $8,070 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,595
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,788
Total Expenses
$8,070
Mortgage P&I
71%
$4,842
Property Taxes
8%
$570
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747