Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.23% first-year return on $218k initial cash invested.
-11.23%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$5,600
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $7,636 expenses = $2,036 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$7,636
Mortgage P&I
87%
$4,877
Property Taxes
9%
$523
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616