Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $218k initial cash invested.
-8.89%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$5,664
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,664 income − $7,275 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,664
Total Expenses
$7,275
Mortgage P&I
85%
$4,829
Property Taxes
3%
$157
Home Insurance
6%
$332
HOA
1%
$30
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623