Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $219k initial cash invested.
-7.52%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$6,202
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,202 income − $7,575 expenses = $1,373 out of pocket
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,202
Total Expenses
$7,575
Mortgage P&I
78%
$4,853
Property Taxes
4%
$218
Home Insurance
6%
$346
HOA
1%
$50
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682