Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $216k initial cash invested.
-12.33%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$5,097
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,097 income − $7,319 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$7,319
Mortgage P&I
92%
$4,694
Property Taxes
9%
$438
Home Insurance
7%
$346
HOA
2%
$107
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561