Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $218k initial cash invested.
-12.34%
Cash On Cash
4.01%
Cap Rate
0.62
DSCR
$6,342
Rent
-$2,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,342 income − $8,579 expenses = $2,237 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,342
Total Expenses
$8,579
Mortgage P&I
81%
$5,162
Property Taxes
13%
$847
Home Insurance
5%
$336
HOA
1%
$77
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698