Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $219k initial cash invested.
-12.7%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$5,386
Rent
-$2,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,386 income − $7,698 expenses = $2,312 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,386
Total Expenses
$7,698
Mortgage P&I
88%
$4,734
Property Taxes
15%
$791
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592