Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $218k initial cash invested.
-5.35%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$7,258
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,258 income − $8,231 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,545
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,258
Total Expenses
$8,231
Mortgage P&I
66%
$4,777
Property Taxes
9%
$655
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798