Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $217k initial cash invested.
-7.17%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$6,148
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,148 income − $7,445 expenses = $1,297 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,148
Total Expenses
$7,445
Mortgage P&I
76%
$4,696
Property Taxes
5%
$320
Home Insurance
6%
$339
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676