Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.46% first-year return on $219k initial cash invested.
-13.46%
Cash On Cash
3.81%
Cap Rate
0.58
DSCR
$5,793
Rent
-$2,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,793 income − $8,244 expenses = $2,451 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,793
Total Expenses
$8,244
Mortgage P&I
91%
$5,253
Property Taxes
8%
$450
Home Insurance
6%
$346
HOA
4%
$225
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637