Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $216k initial cash invested.
-8.56%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$6,156
Rent
-$1,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,156 income − $7,696 expenses = $1,540 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,156
Total Expenses
$7,696
Mortgage P&I
77%
$4,716
Property Taxes
9%
$546
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677