Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $215k initial cash invested.
-4.52%
Cash On Cash
5.25%
Cap Rate
0.89
DSCR
$6,888
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,888 income − $7,697 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,377
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,888
Total Expenses
$7,697
Mortgage P&I
67%
$4,639
Property Taxes
5%
$347
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758