Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.24% first-year return on $216k initial cash invested.
-12.24%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$5,253
Rent
-$2,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,253 income − $7,452 expenses = $2,199 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,409
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,253
Total Expenses
$7,452
Mortgage P&I
89%
$4,653
Property Taxes
13%
$681
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578