Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $219k initial cash invested.
-6.53%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$6,213
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,213 income − $7,406 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,213
Total Expenses
$7,406
Mortgage P&I
78%
$4,844
Property Taxes
2%
$113
Home Insurance
5%
$336
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$683