Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.44% first-year return on $216k initial cash invested.
-12.44%
Cash On Cash
4.04%
Cap Rate
0.61
DSCR
$6,158
Rent
-$2,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,158 income − $8,395 expenses = $2,237 out of pocket
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,158
Total Expenses
$8,395
Mortgage P&I
84%
$5,163
Property Taxes
13%
$798
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677