Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.8% first-year return on $215k initial cash invested.
-11.8%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$5,898
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,898 income − $8,013 expenses = $2,115 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,898
Total Expenses
$8,013
Mortgage P&I
82%
$4,833
Property Taxes
12%
$736
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649