Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $217k initial cash invested.
-0.89%
Cash On Cash
6.93%
Cap Rate
1.05
DSCR
$10,542
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,542 income − $10,703 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,469
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,542
Total Expenses
$10,703
Mortgage P&I
49%
$5,208
Property Taxes
11%
$1,170
Home Insurance
4%
$420
HOA
3%
$320
Property Management
12%
$1,265
CapEx
4%
$422
Vacancy
3%
$316
Maintenance
4%
$422
Other
11%
$1,160