Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.75% first-year return on $217k initial cash invested.
-11.75%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$5,696
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,696 income − $7,824 expenses = $2,128 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,489
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,696
Total Expenses
$7,824
Mortgage P&I
83%
$4,743
Property Taxes
14%
$800
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627