Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $219k initial cash invested.
-8.81%
Cash On Cash
4.52%
Cap Rate
0.73
DSCR
$6,950
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,950 income − $8,560 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,587
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,950
Total Expenses
$8,560
Mortgage P&I
71%
$4,940
Property Taxes
12%
$819
Home Insurance
5%
$346
HOA
1%
$93
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764