Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.63% first-year return on $217k initial cash invested.
-9.63%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$6,252
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,252 income − $7,998 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,252
Total Expenses
$7,998
Mortgage P&I
76%
$4,740
Property Taxes
13%
$789
Home Insurance
5%
$343
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688