Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $217k initial cash invested.
-10.43%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$5,706
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,706 income − $7,595 expenses = $1,889 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,706
Total Expenses
$7,595
Mortgage P&I
84%
$4,779
Property Taxes
9%
$535
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628