Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $217k initial cash invested.
-8%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$6,910
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,910 income − $8,358 expenses = $1,448 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,910
Total Expenses
$8,358
Mortgage P&I
68%
$4,714
Property Taxes
14%
$964
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760