Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $218k initial cash invested.
-10.23%
Cash On Cash
4.57%
Cap Rate
0.7
DSCR
$6,981
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,981 income − $8,835 expenses = $1,854 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,981
Total Expenses
$8,835
Mortgage P&I
74%
$5,196
Property Taxes
13%
$934
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768