Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.62% first-year return on $215k initial cash invested.
-12.62%
Cash On Cash
3.9%
Cap Rate
0.6
DSCR
$6,170
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,170 income − $8,437 expenses = $2,267 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,404
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,170
Total Expenses
$8,437
Mortgage P&I
82%
$5,074
Property Taxes
15%
$933
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679