Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.77% first-year return on $215k initial cash invested.
-11.77%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$5,400
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,400 income − $7,512 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,400
Total Expenses
$7,512
Mortgage P&I
85%
$4,573
Property Taxes
14%
$729
Home Insurance
6%
$332
HOA
1%
$42
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594