Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $216k initial cash invested.
-9.29%
Cash On Cash
4.34%
Cap Rate
0.7
DSCR
$6,042
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,042 income − $7,711 expenses = $1,669 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,042
Total Expenses
$7,711
Mortgage P&I
80%
$4,828
Property Taxes
4%
$247
Home Insurance
6%
$350
HOA
4%
$231
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665