Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $218k initial cash invested.
-4.59%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$7,566
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,566 income − $8,399 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,506
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,566
Total Expenses
$8,399
Mortgage P&I
61%
$4,600
Property Taxes
9%
$713
Home Insurance
5%
$350
HOA
2%
$163
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$832