Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $219k initial cash invested.
-13.65%
Cash On Cash
3.78%
Cap Rate
0.57
DSCR
$6,376
Rent
-$2,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,376 income − $8,866 expenses = $2,490 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,376
Total Expenses
$8,866
Mortgage P&I
82%
$5,250
Property Taxes
15%
$941
Home Insurance
5%
$338
HOA
3%
$170
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701