Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $217k initial cash invested.
-10.1%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$5,853
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,853 income − $7,676 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,459
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,853
Total Expenses
$7,676
Mortgage P&I
81%
$4,714
Property Taxes
11%
$657
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644