Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.28% first-year return on $216k initial cash invested.
-4.28%
Cash On Cash
5.16%
Cap Rate
0.89
DSCR
$6,546
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,546 income − $7,318 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,546
Total Expenses
$7,318
Mortgage P&I
70%
$4,572
Property Taxes
3%
$189
Home Insurance
5%
$331
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720