Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $219k initial cash invested.
-6.85%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$7,467
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,467 income − $8,717 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,567
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,467
Total Expenses
$8,717
Mortgage P&I
64%
$4,750
Property Taxes
14%
$1,080
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$896
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$821