Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.31% first-year return on $217k initial cash invested.
-12.31%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$6,506
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,506 income − $8,735 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,506
Total Expenses
$8,735
Mortgage P&I
74%
$4,839
Property Taxes
21%
$1,352
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716