Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $217k initial cash invested.
-10.17%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$6,866
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,866 income − $8,704 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,467
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,866
Total Expenses
$8,704
Mortgage P&I
70%
$4,812
Property Taxes
11%
$723
Home Insurance
5%
$341
HOA
7%
$493
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755