Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.74% first-year return on $218k initial cash invested.
-8.74%
Cash On Cash
4.39%
Cap Rate
0.72
DSCR
$6,564
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,564 income − $8,152 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,523
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,564
Total Expenses
$8,152
Mortgage P&I
73%
$4,806
Property Taxes
10%
$636
Home Insurance
5%
$343
HOA
2%
$134
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722