Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.07% first-year return on $217k initial cash invested.
-11.07%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$5,600
Rent
-$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $7,600 expenses = $2,000 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$7,600
Mortgage P&I
85%
$4,762
Property Taxes
11%
$591
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616