Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $218k initial cash invested.
-9.98%
Cash On Cash
4.34%
Cap Rate
0.69
DSCR
$6,500
Rent
-$1,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,500 income − $8,313 expenses = $1,813 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,521
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,500
Total Expenses
$8,313
Mortgage P&I
77%
$4,995
Property Taxes
12%
$767
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715