Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.39% first-year return on $218k initial cash invested.
-13.39%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$6,987
Rent
-$2,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,987 income − $9,418 expenses = $2,431 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,987
Total Expenses
$9,418
Mortgage P&I
68%
$4,772
Property Taxes
14%
$951
Home Insurance
5%
$341
HOA
14%
$979
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$210
Maintenance
4%
$279
Other
11%
$769