Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.62% first-year return on $215k initial cash invested.
-5.62%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$7,722
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,722 income − $8,728 expenses = $1,006 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,722
Total Expenses
$8,728
Mortgage P&I
62%
$4,764
Property Taxes
10%
$806
Home Insurance
4%
$332
HOA
3%
$200
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$849