Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.18% first-year return on $219k initial cash invested.
-13.18%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$4,982
Rent
-$2,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $7,383 expenses = $2,401 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,553
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$7,383
Mortgage P&I
97%
$4,849
Property Taxes
10%
$478
Home Insurance
7%
$350
HOA
0%
$13
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548