Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $216k initial cash invested.
-9.64%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$5,852
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,852 income − $7,583 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,852
Total Expenses
$7,583
Mortgage P&I
81%
$4,750
Property Taxes
9%
$507
Home Insurance
6%
$336
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644