Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.25% first-year return on $216k initial cash invested.
-9.25%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$5,583
Rent
-$1,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,583 income − $7,251 expenses = $1,668 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,583
Total Expenses
$7,251
Mortgage P&I
84%
$4,688
Property Taxes
6%
$335
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614