Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $218k initial cash invested.
-9.23%
Cash On Cash
4.66%
Cap Rate
0.72
DSCR
$6,034
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,034 income − $7,708 expenses = $1,674 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,034
Total Expenses
$7,708
Mortgage P&I
85%
$5,122
Property Taxes
3%
$192
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664