Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $216k initial cash invested.
-9.57%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$5,582
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,582 income − $7,304 expenses = $1,722 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,429
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$7,304
Mortgage P&I
83%
$4,610
Property Taxes
7%
$372
Home Insurance
6%
$350
HOA
1%
$75
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614