Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $218k initial cash invested.
-8.35%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$5,799
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,799 income − $7,318 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,799
Total Expenses
$7,318
Mortgage P&I
84%
$4,877
Property Taxes
2%
$143
Home Insurance
6%
$326
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638